Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.14% first-year return on $84,231 initial cash invested.
-20.14%
Cash On Cash
1.89%
Cap Rate
0.33
DSCR
$2,051
Rent
-$1,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,231
Downpayment
20%
$80,220
Closing costs
1%
$4,011
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,051
Total Expenses
$3,465
Mortgage P&I
95%
$1,943
Property Taxes
41%
$832
Home Insurance
8%
$156
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0