Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.82% first-year return on $87,234 initial cash invested.
-6.82%
Cash On Cash
4.85%
Cap Rate
0.83
DSCR
$3,154
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,234
Downpayment
20%
$83,080
Closing costs
1%
$4,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,154
Total Expenses
$3,650
Mortgage P&I
64%
$2,018
Property Taxes
21%
$663
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0