Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.18% first-year return on $86,079 initial cash invested.
-4.18%
Cash On Cash
5.3%
Cap Rate
0.92
DSCR
$2,666
Rent
-$300
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,079
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,666
Total Expenses
$2,966
Mortgage P&I
74%
$1,978
Property Taxes
6%
$151
Home Insurance
5%
$144
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0