Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.42% first-year return on $87,150 initial cash invested.
-15.42%
Cash On Cash
3.14%
Cap Rate
0.51
DSCR
$1,789
Rent
-$1,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,789 income − $2,909 expenses = $1,120 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,789
Total Expenses
$2,909
Mortgage P&I
118%
$2,118
Property Taxes
10%
$182
Home Insurance
8%
$145
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0