Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.18% first-year return on $84,399 initial cash invested.
-8.18%
Cash On Cash
4.73%
Cap Rate
0.78
DSCR
$2,664
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,399
Downpayment
20%
$80,380
Closing costs
1%
$4,019
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,664
Total Expenses
$3,239
Mortgage P&I
76%
$2,027
Property Taxes
14%
$380
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0