Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.16% first-year return on $83,958 initial cash invested.
-15.16%
Cash On Cash
2.89%
Cap Rate
0.5
DSCR
$1,828
Rent
-$1,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,958
Downpayment
20%
$79,960
Closing costs
1%
$3,998
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,828
Total Expenses
$2,889
Mortgage P&I
106%
$1,934
Property Taxes
19%
$340
Home Insurance
8%
$140
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0