Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.25% first-year return on $82,740 initial cash invested.
-3.25%
Cash On Cash
5.91%
Cap Rate
0.96
DSCR
$2,959
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,740
Downpayment
20%
$78,800
Closing costs
1%
$3,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,959
Total Expenses
$3,183
Mortgage P&I
68%
$2,018
Property Taxes
9%
$255
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0