Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.39% first-year return on $86,730 initial cash invested.
-6.39%
Cash On Cash
4.86%
Cap Rate
0.83
DSCR
$2,514
Rent
-$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,730
Downpayment
20%
$82,600
Closing costs
1%
$4,130
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,514
Total Expenses
$2,976
Mortgage P&I
80%
$2,007
Property Taxes
6%
$147
Home Insurance
6%
$145
HOA
1%
$23
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0