Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.4% first-year return on $85,890 initial cash invested.
-8.4%
Cash On Cash
4.43%
Cap Rate
0.76
DSCR
$2,553
Rent
-$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,890
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,553
Total Expenses
$3,154
Mortgage P&I
78%
$1,983
Property Taxes
11%
$289
Home Insurance
6%
$143
HOA
3%
$75
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0