Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.86% first-year return on $88,053 initial cash invested.
-10.86%
Cash On Cash
4%
Cap Rate
0.68
DSCR
$2,696
Rent
-$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,053
Downpayment
20%
$83,860
Closing costs
1%
$4,193
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,696
Total Expenses
$3,493
Mortgage P&I
76%
$2,060
Property Taxes
12%
$335
Home Insurance
5%
$147
HOA
9%
$249
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0