Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.66% first-year return on $87,087 initial cash invested.
-14.66%
Cash On Cash
3.87%
Cap Rate
0.59
DSCR
$2,405
Rent
-$1,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,405 income − $3,469 expenses = $1,064 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,087
Downpayment
20%
$82,940
Closing costs
1%
$4,147
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,405
Total Expenses
$3,469
Mortgage P&I
95%
$2,280
Property Taxes
17%
$415
Home Insurance
6%
$150
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0