Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.03% first-year return on $84,966 initial cash invested.
-11.03%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$2,557
Rent
-$781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,966
Downpayment
20%
$80,920
Closing costs
1%
$4,046
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,557
Total Expenses
$3,338
Mortgage P&I
78%
$1,997
Property Taxes
21%
$536
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0