Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.23% first-year return on $83,853 initial cash invested.
-15.23%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$2,523
Rent
-$1,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,853
Downpayment
20%
$79,860
Closing costs
1%
$3,993
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,523
Total Expenses
$3,587
Mortgage P&I
80%
$2,018
Property Taxes
30%
$750
Home Insurance
7%
$164
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0