Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.36% first-year return on $82,068 initial cash invested.
-12.36%
Cash On Cash
3.83%
Cap Rate
0.63
DSCR
$2,200
Rent
-$845
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,068
Downpayment
20%
$78,160
Closing costs
1%
$3,908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,200
Total Expenses
$3,045
Mortgage P&I
90%
$1,983
Property Taxes
12%
$253
Home Insurance
9%
$192
HOA
2%
$45
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0