Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.67% first-year return on $87,108 initial cash invested.
-8.67%
Cash On Cash
5.2%
Cap Rate
0.79
DSCR
$3,099
Rent
-$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,099 income − $3,728 expenses = $629 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,108
Downpayment
20%
$82,960
Closing costs
1%
$4,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,099
Total Expenses
$3,728
Mortgage P&I
73%
$2,272
Property Taxes
16%
$505
Home Insurance
5%
$145
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0