Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.28% first-year return on $87,129 initial cash invested.
-18.28%
Cash On Cash
2.63%
Cap Rate
0.42
DSCR
$1,357
Rent
-$1,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,357 income − $2,684 expenses = $1,327 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,129
Downpayment
20%
$82,980
Closing costs
1%
$4,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,357
Total Expenses
$2,684
Mortgage P&I
160%
$2,167
Property Taxes
1%
$19
Home Insurance
11%
$145
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0