Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.76% first-year return on $88,011 initial cash invested.
-12.76%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$2,240
Rent
-$936
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,011
Downpayment
20%
$83,820
Closing costs
1%
$4,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,240
Total Expenses
$3,176
Mortgage P&I
93%
$2,089
Property Taxes
15%
$336
Home Insurance
7%
$152
HOA
1%
$17
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0