Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.64% first-year return on $85,113 initial cash invested.
-2.64%
Cash On Cash
5.7%
Cap Rate
0.97
DSCR
$2,743
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,113
Downpayment
20%
$81,060
Closing costs
1%
$4,053
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,743
Total Expenses
$2,930
Mortgage P&I
72%
$1,975
Property Taxes
3%
$93
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0