Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.51% first-year return on $82,656 initial cash invested.
-11.51%
Cash On Cash
3.67%
Cap Rate
0.63
DSCR
$2,004
Rent
-$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,656
Downpayment
20%
$78,720
Closing costs
1%
$3,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,004
Total Expenses
$2,797
Mortgage P&I
95%
$1,896
Property Taxes
11%
$222
Home Insurance
7%
$140
HOA
1%
$19
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0