Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.89% first-year return on $85,890 initial cash invested.
-4.89%
Cash On Cash
5.26%
Cap Rate
0.9
DSCR
$2,964
Rent
-$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,890
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,964
Total Expenses
$3,314
Mortgage P&I
67%
$1,994
Property Taxes
14%
$407
Home Insurance
5%
$143
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0