Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.53% first-year return on $87,234 initial cash invested.
-11.53%
Cash On Cash
4.08%
Cap Rate
0.66
DSCR
$2,296
Rent
-$838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,296 income − $3,134 expenses = $838 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,234
Downpayment
20%
$83,080
Closing costs
1%
$4,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,296
Total Expenses
$3,134
Mortgage P&I
93%
$2,137
Property Taxes
11%
$250
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0