Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.05% first-year return on $86,079 initial cash invested.
-16.05%
Cash On Cash
2.66%
Cap Rate
0.46
DSCR
$1,701
Rent
-$1,151
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
6.0%
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
$1,701
Total Expenses
$2,852
Mortgage P&I
116%
$1,974
Property Taxes
17%
$292
Home Insurance
8%
$144
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0