Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.97% first-year return on $83,097 initial cash invested.
-6.97%
Cash On Cash
4.78%
Cap Rate
0.82
DSCR
$2,675
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,097
Downpayment
20%
$79,140
Closing costs
1%
$3,957
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,675
Total Expenses
$3,158
Mortgage P&I
72%
$1,925
Property Taxes
15%
$397
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0