Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.73% first-year return on $83,727 initial cash invested.
-14.73%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$2,005
Rent
-$1,028
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,727
Downpayment
20%
$79,740
Closing costs
1%
$3,987
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,005
Total Expenses
$3,033
Mortgage P&I
100%
$2,001
Property Taxes
18%
$367
Home Insurance
7%
$145
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0