Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.42% first-year return on $86,415 initial cash invested.
-5.42%
Cash On Cash
5.06%
Cap Rate
0.87
DSCR
$2,599
Rent
-$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,415
Downpayment
20%
$82,300
Closing costs
1%
$4,115
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,599
Total Expenses
$2,989
Mortgage P&I
77%
$1,996
Property Taxes
6%
$168
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0