Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.82% first-year return on $83,496 initial cash invested.
-9.82%
Cash On Cash
4.19%
Cap Rate
0.71
DSCR
$2,092
Rent
-$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,496
Downpayment
20%
$79,520
Closing costs
1%
$3,976
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,092
Total Expenses
$2,775
Mortgage P&I
94%
$1,966
Property Taxes
6%
$124
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0