Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.52% first-year return on $83,664 initial cash invested.
-5.52%
Cash On Cash
5.21%
Cap Rate
0.88
DSCR
$3,082
Rent
-$385
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
$83,664
Downpayment
20%
$79,680
Closing costs
1%
$3,984
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,082
Total Expenses
$3,467
Mortgage P&I
64%
$1,962
Property Taxes
18%
$564
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0