Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11% first-year return on $83,587 initial cash invested.
-11%
Cash On Cash
3.88%
Cap Rate
0.66
DSCR
$2,121
Rent
-$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,587
Downpayment
20%
$79,607
Closing costs
1%
$3,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,121
Total Expenses
$2,887
Mortgage P&I
92%
$1,947
Property Taxes
10%
$222
Home Insurance
7%
$139
HOA
1%
$28
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0