Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.18% first-year return on $87,150 initial cash invested.
-10.18%
Cash On Cash
4.34%
Cap Rate
0.71
DSCR
$2,651
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,651 income − $3,390 expenses = $739 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,651
Total Expenses
$3,390
Mortgage P&I
79%
$2,107
Property Taxes
17%
$448
Home Insurance
5%
$145
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0