Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.73% first-year return on $87,150 initial cash invested.
-17.73%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$1,435
Rent
-$1,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,435 income − $2,723 expenses = $1,288 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,150
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,435
Total Expenses
$2,723
Mortgage P&I
147%
$2,103
Property Taxes
7%
$101
Home Insurance
10%
$145
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0