Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.67% first-year return on $86,940 initial cash invested.
-10.67%
Cash On Cash
3.85%
Cap Rate
0.67
DSCR
$2,139
Rent
-$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,940
Downpayment
20%
$82,800
Closing costs
1%
$4,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,139
Total Expenses
$2,912
Mortgage P&I
93%
$1,993
Property Taxes
9%
$182
Home Insurance
7%
$158
HOA
1%
$23
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0