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 $87,570 initial cash invested.
-10.67%
Cash On Cash
3.9%
Cap Rate
0.67
DSCR
$2,186
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,570
Downpayment
20%
$83,400
Closing costs
1%
$4,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,186
Total Expenses
$2,965
Mortgage P&I
93%
$2,024
Property Taxes
10%
$226
Home Insurance
7%
$147
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0