Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.82% first-year return on $87,528 initial cash invested.
-19.82%
Cash On Cash
1.72%
Cap Rate
0.3
DSCR
$1,023
Rent
-$1,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,528
Downpayment
20%
$83,360
Closing costs
1%
$4,168
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,023
Total Expenses
$2,469
Mortgage P&I
195%
$1,994
Property Taxes
6%
$58
Home Insurance
15%
$152
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0