Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.86% first-year return on $87,066 initial cash invested.
-15.86%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$1,640
Rent
-$1,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,640 income − $2,791 expenses = $1,151 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,066
Downpayment
20%
$82,920
Closing costs
1%
$4,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,640
Total Expenses
$2,791
Mortgage P&I
125%
$2,052
Property Taxes
8%
$129
Home Insurance
11%
$184
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0