Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.35% first-year return on $87,150 initial cash invested.
-15.35%
Cash On Cash
3.25%
Cap Rate
0.53
DSCR
$2,237
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,237 income − $3,352 expenses = $1,115 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
$2,237
Total Expenses
$3,352
Mortgage P&I
95%
$2,128
Property Taxes
22%
$497
Home Insurance
6%
$145
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0