Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.72% first-year return on $84,168 initial cash invested.
-5.72%
Cash On Cash
5.15%
Cap Rate
0.87
DSCR
$3,081
Rent
-$401
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,168
Downpayment
20%
$80,160
Closing costs
1%
$4,008
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,081
Total Expenses
$3,482
Mortgage P&I
64%
$1,966
Property Taxes
17%
$538
Home Insurance
5%
$144
HOA
1%
$33
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0