Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.38% first-year return on $87,150 initial cash invested.
-13.38%
Cash On Cash
3.67%
Cap Rate
0.59
DSCR
$1,952
Rent
-$972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,952 income − $2,924 expenses = $972 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,952
Total Expenses
$2,924
Mortgage P&I
110%
$2,144
Property Taxes
7%
$127
Home Insurance
7%
$145
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0