Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.33% first-year return on $85,407 initial cash invested.
-13.33%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$2,124
Rent
-$949
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,407
Downpayment
20%
$81,340
Closing costs
1%
$4,067
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,124
Total Expenses
$3,073
Mortgage P&I
96%
$2,039
Property Taxes
10%
$214
Home Insurance
7%
$147
HOA
6%
$122
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0