Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.22% first-year return on $85,701 initial cash invested.
-10.22%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$2,222
Rent
-$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,701
Downpayment
20%
$81,620
Closing costs
1%
$4,081
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,222
Total Expenses
$2,952
Mortgage P&I
90%
$1,998
Property Taxes
10%
$227
Home Insurance
7%
$150
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0