Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.48% first-year return on $82,866 initial cash invested.
-10.48%
Cash On Cash
3.89%
Cap Rate
0.68
DSCR
$2,246
Rent
-$724
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,866
Downpayment
20%
$78,920
Closing costs
1%
$3,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,246
Total Expenses
$2,970
Mortgage P&I
84%
$1,890
Property Taxes
16%
$358
Home Insurance
6%
$138
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0