Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.4% first-year return on $83,118 initial cash invested.
-2.4%
Cash On Cash
5.81%
Cap Rate
0.98
DSCR
$2,682
Rent
-$166
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,118
Downpayment
20%
$79,160
Closing costs
1%
$3,958
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,682
Total Expenses
$2,848
Mortgage P&I
73%
$1,949
Property Taxes
2%
$62
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0