Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.12% first-year return on $86,730 initial cash invested.
-20.12%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$1,713
Rent
-$1,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,730
Downpayment
20%
$82,600
Closing costs
1%
$4,130
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,713
Total Expenses
$3,167
Mortgage P&I
122%
$2,088
Property Taxes
28%
$486
Home Insurance
9%
$147
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0