Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.51% first-year return on $87,108 initial cash invested.
-12.51%
Cash On Cash
3.54%
Cap Rate
0.6
DSCR
$1,810
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,810 income − $2,718 expenses = $908 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,108
Downpayment
20%
$82,960
Closing costs
1%
$4,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$2,718
Mortgage P&I
113%
$2,040
Property Taxes
2%
$42
Home Insurance
8%
$149
HOA
1%
$17
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0