Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.94% first-year return on $86,730 initial cash invested.
-5.94%
Cash On Cash
5.26%
Cap Rate
0.86
DSCR
$2,842
Rent
-$429
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
6.5%
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
$2,842
Total Expenses
$3,271
Mortgage P&I
74%
$2,098
Property Taxes
7%
$189
Home Insurance
5%
$149
HOA
3%
$96
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0