Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.6% first-year return on $87,098 initial cash invested.
-8.6%
Cash On Cash
4.74%
Cap Rate
0.77
DSCR
$2,747
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,747 income − $3,371 expenses = $624 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,098
Downpayment
20%
$82,950
Closing costs
1%
$4,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,747
Total Expenses
$3,371
Mortgage P&I
77%
$2,125
Property Taxes
14%
$387
Home Insurance
5%
$145
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0