Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.93% first-year return on $85,680 initial cash invested.
-6.93%
Cash On Cash
4.86%
Cap Rate
0.83
DSCR
$3,169
Rent
-$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,680
Downpayment
20%
$81,600
Closing costs
1%
$4,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,169
Total Expenses
$3,664
Mortgage P&I
63%
$1,989
Property Taxes
22%
$708
Home Insurance
5%
$144
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0