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 $87,864 initial cash invested.
-12.62%
Cash On Cash
3.46%
Cap Rate
0.6
DSCR
$2,220
Rent
-$924
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
$87,864
Downpayment
20%
$83,680
Closing costs
1%
$4,184
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$3,144
Mortgage P&I
91%
$2,019
Property Taxes
18%
$396
Home Insurance
7%
$150
HOA
0%
$2
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0