Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.48% first-year return on $87,675 initial cash invested.
-16.48%
Cash On Cash
2.7%
Cap Rate
0.46
DSCR
$2,009
Rent
-$1,204
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
$87,675
Downpayment
20%
$83,500
Closing costs
1%
$4,175
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,009
Total Expenses
$3,213
Mortgage P&I
102%
$2,043
Property Taxes
19%
$382
Home Insurance
7%
$149
HOA
6%
$117
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0