Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.57% first-year return on $87,969 initial cash invested.
-18.57%
Cash On Cash
2.24%
Cap Rate
0.39
DSCR
$2,333
Rent
-$1,361
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,969
Downpayment
20%
$83,780
Closing costs
1%
$4,189
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,333
Total Expenses
$3,694
Mortgage P&I
87%
$2,025
Property Taxes
33%
$762
Home Insurance
6%
$150
HOA
6%
$150
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0