Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.91% first-year return on $83,475 initial cash invested.
-8.91%
Cash On Cash
4.44%
Cap Rate
0.75
DSCR
$2,597
Rent
-$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,475
Downpayment
20%
$79,500
Closing costs
1%
$3,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,597
Total Expenses
$3,217
Mortgage P&I
76%
$1,962
Property Taxes
16%
$408
Home Insurance
5%
$138
HOA
1%
$33
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0