Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.73% first-year return on $82,278 initial cash invested.
-0.73%
Cash On Cash
6.05%
Cap Rate
1.05
DSCR
$3,005
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,278
Downpayment
20%
$78,360
Closing costs
1%
$3,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,005
Total Expenses
$3,055
Mortgage P&I
62%
$1,874
Property Taxes
9%
$261
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0