Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.86% first-year return on $83,790 initial cash invested.
-1.86%
Cash On Cash
5.98%
Cap Rate
1.02
DSCR
$3,323
Rent
-$130
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
6.2%
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
$3,323
Total Expenses
$3,453
Mortgage P&I
59%
$1,952
Property Taxes
15%
$498
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0