Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.89% first-year return on $82,908 initial cash invested.
-5.89%
Cash On Cash
4.92%
Cap Rate
0.85
DSCR
$2,423
Rent
-$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,908
Downpayment
20%
$78,960
Closing costs
1%
$3,948
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,423
Total Expenses
$2,830
Mortgage P&I
79%
$1,905
Property Taxes
6%
$138
Home Insurance
7%
$158
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0