Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.32% first-year return on $85,890 initial cash invested.
-10.32%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$2,256
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,256
Total Expenses
$2,995
Mortgage P&I
91%
$2,059
Property Taxes
9%
$200
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0