Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.79% first-year return on $88,032 initial cash invested.
-11.79%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$2,174
Rent
-$865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,032
Downpayment
20%
$83,840
Closing costs
1%
$4,192
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,174
Total Expenses
$3,039
Mortgage P&I
95%
$2,068
Property Taxes
12%
$257
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0