Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.82% first-year return on $86,877 initial cash invested.
-15.82%
Cash On Cash
2.8%
Cap Rate
0.48
DSCR
$1,988
Rent
-$1,145
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,877
Downpayment
20%
$82,740
Closing costs
1%
$4,137
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,988
Total Expenses
$3,133
Mortgage P&I
101%
$2,011
Property Taxes
23%
$458
Home Insurance
7%
$148
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0