Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.17% first-year return on $84,714 initial cash invested.
-2.17%
Cash On Cash
5.86%
Cap Rate
1
DSCR
$3,048
Rent
-$153
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
$84,714
Downpayment
20%
$80,680
Closing costs
1%
$4,034
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,048
Total Expenses
$3,201
Mortgage P&I
65%
$1,972
Property Taxes
9%
$273
Home Insurance
5%
$147
HOA
1%
$17
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0