Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.37% first-year return on $83,265 initial cash invested.
-13.37%
Cash On Cash
3.45%
Cap Rate
0.59
DSCR
$2,634
Rent
-$928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,265
Downpayment
20%
$79,300
Closing costs
1%
$3,965
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,634
Total Expenses
$3,562
Mortgage P&I
73%
$1,935
Property Taxes
30%
$802
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0