Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.52% first-year return on $82,299 initial cash invested.
-9.52%
Cash On Cash
4.14%
Cap Rate
0.72
DSCR
$2,476
Rent
-$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,299
Downpayment
20%
$78,380
Closing costs
1%
$3,919
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,476
Total Expenses
$3,129
Mortgage P&I
76%
$1,881
Property Taxes
19%
$465
Home Insurance
6%
$138
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0