Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.05% first-year return on $85,554 initial cash invested.
-11.05%
Cash On Cash
3.92%
Cap Rate
0.67
DSCR
$2,541
Rent
-$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,554
Downpayment
20%
$81,480
Closing costs
1%
$4,074
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,541
Total Expenses
$3,329
Mortgage P&I
78%
$1,993
Property Taxes
21%
$525
Home Insurance
5%
$138
HOA
1%
$13
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0