Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.73% first-year return on $83,874 initial cash invested.
-11.73%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$2,118
Rent
-$820
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,874
Downpayment
20%
$79,880
Closing costs
1%
$3,994
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,118
Total Expenses
$2,938
Mortgage P&I
93%
$1,976
Property Taxes
12%
$247
Home Insurance
7%
$154
HOA
0%
$10
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0