Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.01% first-year return on $85,932 initial cash invested.
-10.01%
Cash On Cash
4.08%
Cap Rate
0.7
DSCR
$2,352
Rent
-$717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,932
Downpayment
20%
$81,840
Closing costs
1%
$4,092
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,352
Total Expenses
$3,069
Mortgage P&I
85%
$1,991
Property Taxes
14%
$319
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0