Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.2% first-year return on $87,822 initial cash invested.
-8.2%
Cash On Cash
4.47%
Cap Rate
0.77
DSCR
$2,712
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,822
Downpayment
20%
$83,640
Closing costs
1%
$4,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,712
Total Expenses
$3,312
Mortgage P&I
75%
$2,022
Property Taxes
16%
$439
Home Insurance
5%
$145
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0