Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.06% first-year return on $87,150 initial cash invested.
-15.06%
Cash On Cash
3.33%
Cap Rate
0.53
DSCR
$1,858
Rent
-$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,858 income − $2,952 expenses = $1,094 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
$1,858
Total Expenses
$2,952
Mortgage P&I
116%
$2,152
Property Taxes
7%
$122
Home Insurance
8%
$145
HOA
3%
$50
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0