Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.07% first-year return on $87,129 initial cash invested.
-5.07%
Cash On Cash
5.51%
Cap Rate
0.9
DSCR
$2,949
Rent
-$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,949 income − $3,317 expenses = $368 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
$2,949
Total Expenses
$3,317
Mortgage P&I
72%
$2,125
Property Taxes
9%
$251
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0