Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.65% first-year return on $82,824 initial cash invested.
-8.65%
Cash On Cash
4.27%
Cap Rate
0.74
DSCR
$2,174
Rent
-$597
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,824
Downpayment
20%
$78,880
Closing costs
1%
$3,944
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,174
Total Expenses
$2,771
Mortgage P&I
87%
$1,892
Property Taxes
8%
$176
Home Insurance
6%
$138
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0