Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.81% first-year return on $83,790 initial cash invested.
-5.81%
Cash On Cash
5.19%
Cap Rate
0.86
DSCR
$2,622
Rent
-$406
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
$83,790
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,622
Total Expenses
$3,028
Mortgage P&I
76%
$2,001
Property Taxes
8%
$206
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0