Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.1% first-year return on $86,961 initial cash invested.
-6.1%
Cash On Cash
4.99%
Cap Rate
0.85
DSCR
$2,862
Rent
-$442
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,961
Downpayment
20%
$82,820
Closing costs
1%
$4,141
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,862
Total Expenses
$3,304
Mortgage P&I
71%
$2,021
Property Taxes
13%
$375
Home Insurance
5%
$149
HOA
1%
$15
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0