Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.02% first-year return on $87,150 initial cash invested.
-12.02%
Cash On Cash
3.72%
Cap Rate
0.63
DSCR
$2,488
Rent
-$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,488
Total Expenses
$3,361
Mortgage P&I
82%
$2,036
Property Taxes
21%
$530
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0