Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.75% first-year return on $87,150 initial cash invested.
-7.75%
Cash On Cash
4.89%
Cap Rate
0.8
DSCR
$2,829
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $3,392 expenses = $563 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,829
Total Expenses
$3,392
Mortgage P&I
75%
$2,114
Property Taxes
14%
$398
Home Insurance
5%
$145
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0