Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.07% first-year return on $82,362 initial cash invested.
-11.07%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$2,054
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,362
Downpayment
20%
$78,440
Closing costs
1%
$3,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,054
Total Expenses
$2,814
Mortgage P&I
94%
$1,937
Property Taxes
10%
$196
Home Insurance
7%
$147
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0