Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.82% first-year return on $83,790 initial cash invested.
-1.82%
Cash On Cash
5.85%
Cap Rate
1.01
DSCR
$2,805
Rent
-$127
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,790
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,805
Total Expenses
$2,932
Mortgage P&I
69%
$1,931
Property Taxes
5%
$133
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0