Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.02% first-year return on $87,150 initial cash invested.
-15.02%
Cash On Cash
3.05%
Cap Rate
0.52
DSCR
$2,468
Rent
-$1,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,468
Total Expenses
$3,559
Mortgage P&I
82%
$2,022
Property Taxes
29%
$718
Home Insurance
6%
$145
HOA
1%
$33
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0