Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.77% first-year return on $87,150 initial cash invested.
-14.77%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$2,009
Rent
-$1,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,009 income − $3,082 expenses = $1,073 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,009
Total Expenses
$3,082
Mortgage P&I
102%
$2,055
Property Taxes
18%
$356
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0