Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.03% first-year return on $83,790 initial cash invested.
-10.03%
Cash On Cash
3.98%
Cap Rate
0.69
DSCR
$2,050
Rent
-$700
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
6.0%
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
$2,050
Total Expenses
$2,750
Mortgage P&I
94%
$1,920
Property Taxes
7%
$137
Home Insurance
7%
$140
HOA
1%
$21
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0