Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.14% first-year return on $87,150 initial cash invested.
-5.14%
Cash On Cash
5.49%
Cap Rate
0.89
DSCR
$2,645
Rent
-$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,645 income − $3,018 expenses = $373 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
$2,645
Total Expenses
$3,018
Mortgage P&I
81%
$2,140
Property Taxes
2%
$46
Home Insurance
5%
$145
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0