Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.28% first-year return on $87,171 initial cash invested.
-14.28%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$2,321
Rent
-$1,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,321 income − $3,358 expenses = $1,037 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,171
Downpayment
20%
$83,020
Closing costs
1%
$4,151
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,321
Total Expenses
$3,358
Mortgage P&I
90%
$2,095
Property Taxes
21%
$488
Home Insurance
6%
$147
HOA
1%
$25
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0