Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.73% first-year return on $84,903 initial cash invested.
-14.73%
Cash On Cash
2.89%
Cap Rate
0.5
DSCR
$1,668
Rent
-$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,903
Downpayment
20%
$80,860
Closing costs
1%
$4,043
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,668
Total Expenses
$2,710
Mortgage P&I
116%
$1,934
Property Taxes
12%
$200
Home Insurance
9%
$143
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0