Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.7% first-year return on $87,612 initial cash invested.
-0.7%
Cash On Cash
6.19%
Cap Rate
1.05
DSCR
$3,224
Rent
-$51
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,612
Downpayment
20%
$83,440
Closing costs
1%
$4,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,224
Total Expenses
$3,275
Mortgage P&I
63%
$2,041
Property Taxes
8%
$250
Home Insurance
5%
$147
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0