Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.19% first-year return on $82,131 initial cash invested.
-9.19%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$2,276
Rent
-$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,131
Downpayment
20%
$78,220
Closing costs
1%
$3,911
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,276
Total Expenses
$2,905
Mortgage P&I
86%
$1,956
Property Taxes
9%
$216
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0