Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.41% first-year return on $85,932 initial cash invested.
-12.41%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$1,879
Rent
-$889
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,932
Downpayment
20%
$81,840
Closing costs
1%
$4,092
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,879
Total Expenses
$2,768
Mortgage P&I
109%
$2,054
Property Taxes
4%
$78
Home Insurance
8%
$147
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0