Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.94% first-year return on $87,150 initial cash invested.
-1.94%
Cash On Cash
6.05%
Cap Rate
1.04
DSCR
$4,422
Rent
-$141
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
6.1%
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
$4,422
Total Expenses
$4,563
Mortgage P&I
45%
$2,011
Property Taxes
15%
$643
Home Insurance
3%
$145
HOA
14%
$615
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0