Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.33% first-year return on $87,780 initial cash invested.
-11.33%
Cash On Cash
3.88%
Cap Rate
0.66
DSCR
$2,670
Rent
-$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,780
Downpayment
20%
$83,600
Closing costs
1%
$4,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,670
Total Expenses
$3,499
Mortgage P&I
77%
$2,048
Property Taxes
20%
$534
Home Insurance
8%
$222
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0