Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.83% first-year return on $82,740 initial cash invested.
-10.83%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$2,293
Rent
-$747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,740
Downpayment
20%
$78,800
Closing costs
1%
$3,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,293
Total Expenses
$3,040
Mortgage P&I
85%
$1,944
Property Taxes
15%
$347
Home Insurance
7%
$152
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0