Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.5% first-year return on $83,790 initial cash invested.
-11.5%
Cash On Cash
3.73%
Cap Rate
0.64
DSCR
$2,277
Rent
-$803
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
$2,277
Total Expenses
$3,080
Mortgage P&I
85%
$1,929
Property Taxes
18%
$418
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0