Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.62% first-year return on $86,898 initial cash invested.
-12.62%
Cash On Cash
3.87%
Cap Rate
0.63
DSCR
$2,720
Rent
-$914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,898
Downpayment
20%
$82,760
Closing costs
1%
$4,138
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,720
Total Expenses
$3,634
Mortgage P&I
78%
$2,111
Property Taxes
25%
$669
Home Insurance
5%
$147
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0