Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.98% first-year return on $84,567 initial cash invested.
-6.98%
Cash On Cash
4.81%
Cap Rate
0.82
DSCR
$2,759
Rent
-$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,567
Downpayment
20%
$80,540
Closing costs
1%
$4,027
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,759
Total Expenses
$3,251
Mortgage P&I
71%
$1,967
Property Taxes
15%
$426
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0