Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.4% first-year return on $83,790 initial cash invested.
-5.4%
Cash On Cash
5.71%
Cap Rate
0.89
DSCR
$3,030
Rent
-$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,790
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,030
Total Expenses
$3,407
Mortgage P&I
70%
$2,124
Property Taxes
12%
$354
Home Insurance
5%
$140
PManagement
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0