Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.3% first-year return on $84,205 initial cash invested.
-12.3%
Cash On Cash
3.9%
Cap Rate
0.63
DSCR
$2,098
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,205
Downpayment
20%
$80,195
Closing costs
1%
$4,010
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,098
Total Expenses
$2,961
Mortgage P&I
98%
$2,060
Property Taxes
8%
$164
Home Insurance
7%
$140
HOA
2%
$51
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0