Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.69% first-year return on $84,693 initial cash invested.
-13.69%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$2,486
Rent
-$966
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,693
Downpayment
20%
$80,660
Closing costs
1%
$4,033
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,486
Total Expenses
$3,452
Mortgage P&I
83%
$2,057
Property Taxes
18%
$448
Home Insurance
6%
$144
HOA
6%
$157
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0