Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.07% first-year return on $82,425 initial cash invested.
-22.07%
Cash On Cash
1.5%
Cap Rate
0.26
DSCR
$1,865
Rent
-$1,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,425
Downpayment
20%
$78,500
Closing costs
1%
$3,925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,865
Total Expenses
$3,381
Mortgage P&I
103%
$1,914
Property Taxes
45%
$834
Home Insurance
7%
$128
HOA
1%
$21
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0