Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.6% first-year return on $87,234 initial cash invested.
-2.6%
Cash On Cash
5.82%
Cap Rate
0.99
DSCR
$3,454
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,454 income − $3,643 expenses = $189 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,234
Downpayment
20%
$83,080
Closing costs
1%
$4,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,454
Total Expenses
$3,643
Mortgage P&I
59%
$2,031
Property Taxes
17%
$600
Home Insurance
3%
$114
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0