Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.95% first-year return on $87,129 initial cash invested.
-12.95%
Cash On Cash
3.66%
Cap Rate
0.6
DSCR
$2,224
Rent
-$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $3,164 expenses = $940 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,129
Downpayment
20%
$82,980
Closing costs
1%
$4,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,224
Total Expenses
$3,164
Mortgage P&I
94%
$2,096
Property Taxes
15%
$342
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0