Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.84% first-year return on $87,885 initial cash invested.
-6.84%
Cash On Cash
4.78%
Cap Rate
0.82
DSCR
$2,923
Rent
-$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,885
Downpayment
20%
$83,700
Closing costs
1%
$4,185
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,923
Total Expenses
$3,424
Mortgage P&I
69%
$2,023
Property Taxes
9%
$267
Home Insurance
5%
$150
HOA
8%
$225
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0