Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.81% first-year return on $84,714 initial cash invested.
-12.81%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$2,177
Rent
-$904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,714
Downpayment
20%
$80,680
Closing costs
1%
$4,034
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,177
Total Expenses
$3,081
Mortgage P&I
93%
$2,033
Property Taxes
15%
$331
Home Insurance
7%
$145
HOA
0%
$5
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0