Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.95% first-year return on $83,937 initial cash invested.
-5.95%
Cash On Cash
4.99%
Cap Rate
0.85
DSCR
$2,605
Rent
-$416
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,937
Downpayment
20%
$79,940
Closing costs
1%
$3,997
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,605
Total Expenses
$3,021
Mortgage P&I
75%
$1,947
Property Taxes
8%
$212
Home Insurance
5%
$140
HOA
2%
$46
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0