Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.92% first-year return on $85,029 initial cash invested.
-13.92%
Cash On Cash
3.18%
Cap Rate
0.55
DSCR
$2,164
Rent
-$986
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,029
Downpayment
20%
$80,980
Closing costs
1%
$4,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,164
Total Expenses
$3,150
Mortgage P&I
90%
$1,951
Property Taxes
23%
$497
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0