Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10% first-year return on $86,142 initial cash invested.
-10%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$2,269
Rent
-$718
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,142
Downpayment
20%
$82,040
Closing costs
1%
$4,102
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,269
Total Expenses
$2,987
Mortgage P&I
90%
$2,045
Property Taxes
9%
$208
Home Insurance
6%
$145
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0