Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.52% first-year return on $83,769 initial cash invested.
-21.52%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$1,205
Rent
-$1,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,769
Downpayment
20%
$79,780
Closing costs
1%
$3,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,205
Total Expenses
$2,707
Mortgage P&I
168%
$2,022
Property Taxes
19%
$233
Home Insurance
12%
$140
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0