Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.48% first-year return on $82,320 initial cash invested.
-4.48%
Cash On Cash
5.29%
Cap Rate
0.91
DSCR
$2,688
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,320
Downpayment
20%
$78,400
Closing costs
1%
$3,920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,688
Total Expenses
$2,995
Mortgage P&I
71%
$1,900
Property Taxes
9%
$238
Home Insurance
5%
$140
HOA
1%
$19
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0