Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.13% first-year return on $83,979 initial cash invested.
-5.13%
Cash On Cash
5.06%
Cap Rate
0.89
DSCR
$2,902
Rent
-$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,979
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,902
Total Expenses
$3,261
Mortgage P&I
65%
$1,900
Property Taxes
16%
$467
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0