Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.9% first-year return on $87,171 initial cash invested.
-15.9%
Cash On Cash
3.28%
Cap Rate
0.52
DSCR
$2,323
Rent
-$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,323 income − $3,478 expenses = $1,155 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,171
Downpayment
20%
$83,020
Closing costs
1%
$4,151
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,323
Total Expenses
$3,478
Mortgage P&I
94%
$2,172
Property Taxes
23%
$523
Home Insurance
6%
$147
HOA
1%
$33
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0