Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.89% first-year return on $84,336 initial cash invested.
-5.89%
Cash On Cash
5.19%
Cap Rate
0.86
DSCR
$2,636
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,336
Downpayment
20%
$80,320
Closing costs
1%
$4,016
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,636
Total Expenses
$3,050
Mortgage P&I
77%
$2,020
Property Taxes
7%
$176
Home Insurance
6%
$149
HOA
1%
$19
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0