Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.29% first-year return on $85,134 initial cash invested.
-4.29%
Cash On Cash
5.47%
Cap Rate
0.93
DSCR
$3,312
Rent
-$304
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,134
Downpayment
20%
$81,080
Closing costs
1%
$4,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,312
Total Expenses
$3,616
Mortgage P&I
60%
$1,987
Property Taxes
19%
$618
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0