Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.62% first-year return on $87,150 initial cash invested.
-9.62%
Cash On Cash
4.47%
Cap Rate
0.73
DSCR
$2,594
Rent
-$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,594 income − $3,293 expenses = $699 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,594
Total Expenses
$3,293
Mortgage P&I
82%
$2,116
Property Taxes
12%
$299
Home Insurance
6%
$145
HOA
2%
$58
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0