Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.59% first-year return on $83,538 initial cash invested.
-8.59%
Cash On Cash
4.3%
Cap Rate
0.74
DSCR
$2,033
Rent
-$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,538
Downpayment
20%
$79,560
Closing costs
1%
$3,978
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,033
Total Expenses
$2,631
Mortgage P&I
95%
$1,922
Property Taxes
1%
$28
Home Insurance
7%
$139
HOA
1%
$13
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0