Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.23% first-year return on $82,635 initial cash invested.
-14.23%
Cash On Cash
3.1%
Cap Rate
0.53
DSCR
$1,912
Rent
-$980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,635
Downpayment
20%
$78,700
Closing costs
1%
$3,935
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,912
Total Expenses
$2,892
Mortgage P&I
99%
$1,900
Property Taxes
19%
$354
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0