Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.14% first-year return on $87,381 initial cash invested.
-6.14%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$2,645
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,381
Downpayment
20%
$83,220
Closing costs
1%
$4,161
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,645
Total Expenses
$3,092
Mortgage P&I
79%
$2,078
Property Taxes
7%
$178
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0