Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.37% first-year return on $86,499 initial cash invested.
-12.37%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$2,683
Rent
-$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,499
Downpayment
20%
$82,380
Closing costs
1%
$4,119
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,683
Total Expenses
$3,575
Mortgage P&I
77%
$2,062
Property Taxes
25%
$683
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0