Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.87% first-year return on $83,622 initial cash invested.
-8.87%
Cash On Cash
4.42%
Cap Rate
0.76
DSCR
$2,963
Rent
-$618
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
$83,622
Downpayment
20%
$79,640
Closing costs
1%
$3,982
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,963
Total Expenses
$3,581
Mortgage P&I
65%
$1,938
Property Taxes
22%
$663
Home Insurance
5%
$140
HOA
2%
$70
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0