Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.36% first-year return on $87,150 initial cash invested.
-17.36%
Cash On Cash
3.17%
Cap Rate
0.49
DSCR
$2,048
Rent
-$1,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,048 income − $3,309 expenses = $1,261 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,048
Total Expenses
$3,309
Mortgage P&I
110%
$2,255
Property Taxes
18%
$377
Home Insurance
7%
$145
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0