Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.22% first-year return on $86,100 initial cash invested.
-14.22%
Cash On Cash
3.18%
Cap Rate
0.55
DSCR
$2,666
Rent
-$1,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,100
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,666
Total Expenses
$3,686
Mortgage P&I
74%
$1,973
Property Taxes
29%
$781
Home Insurance
5%
$144
HOA
4%
$95
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0