Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.76% first-year return on $86,016 initial cash invested.
-8.76%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$2,654
Rent
-$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,016
Downpayment
20%
$81,920
Closing costs
1%
$4,096
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,654
Total Expenses
$3,282
Mortgage P&I
77%
$2,053
Property Taxes
15%
$399
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0