Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.62% first-year return on $85,365 initial cash invested.
-13.62%
Cash On Cash
3.29%
Cap Rate
0.57
DSCR
$2,296
Rent
-$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,365
Downpayment
20%
$81,300
Closing costs
1%
$4,065
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,296
Total Expenses
$3,265
Mortgage P&I
86%
$1,970
Property Taxes
22%
$505
Home Insurance
6%
$144
HOA
2%
$48
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0