Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.54% first-year return on $86,079 initial cash invested.
-13.54%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$1,692
Rent
-$971
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,079
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,692
Total Expenses
$2,663
Mortgage P&I
117%
$1,988
Property Taxes
5%
$90
Home Insurance
9%
$144
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0