Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.17% first-year return on $86,100 initial cash invested.
-1.17%
Cash On Cash
6.14%
Cap Rate
1.04
DSCR
$3,154
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,100
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,154
Total Expenses
$3,238
Mortgage P&I
64%
$2,023
Property Taxes
8%
$251
Home Insurance
5%
$144
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0