Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.4% first-year return on $85,890 initial cash invested.
-11.4%
Cash On Cash
4.36%
Cap Rate
0.68
DSCR
$2,490
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,890
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,490
Total Expenses
$3,306
Mortgage P&I
87%
$2,177
Property Taxes
14%
$340
Home Insurance
6%
$143
PManagement
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0
Google Maps with comparables properties is loading...