Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.78% first-year return on $87,150 initial cash invested.
-15.78%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$2,388
Rent
-$1,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $3,534 expenses = $1,146 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,388
Total Expenses
$3,534
Mortgage P&I
87%
$2,087
Property Taxes
29%
$682
Home Insurance
6%
$145
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0