Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.69% first-year return on $85,323 initial cash invested.
-12.69%
Cash On Cash
3.49%
Cap Rate
0.6
DSCR
$2,203
Rent
-$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,323
Downpayment
20%
$81,260
Closing costs
1%
$4,063
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,203
Total Expenses
$3,105
Mortgage P&I
90%
$1,972
Property Taxes
9%
$200
Home Insurance
7%
$144
HOA
10%
$217
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0