Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.8% first-year return on $87,150 initial cash invested.
-11.8%
Cash On Cash
4.06%
Cap Rate
0.66
DSCR
$2,520
Rent
-$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,520 income − $3,377 expenses = $857 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,520
Total Expenses
$3,377
Mortgage P&I
85%
$2,135
Property Taxes
18%
$442
Home Insurance
6%
$145
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0