Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.97% first-year return on $87,129 initial cash invested.
-19.97%
Cash On Cash
2.29%
Cap Rate
0.37
DSCR
$2,461
Rent
-$1,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,461 income − $3,911 expenses = $1,450 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,129
Downpayment
20%
$82,980
Closing costs
1%
$4,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,461
Total Expenses
$3,911
Mortgage P&I
86%
$2,118
Property Taxes
38%
$924
Home Insurance
6%
$145
HOA
3%
$84
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0