Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.81% first-year return on $85,218 initial cash invested.
-13.81%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$2,228
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,218
Downpayment
20%
$81,160
Closing costs
1%
$4,058
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,228
Total Expenses
$3,209
Mortgage P&I
89%
$1,992
Property Taxes
22%
$490
Home Insurance
7%
$148
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0