Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.07% first-year return on $82,089 initial cash invested.
-6.07%
Cash On Cash
5.13%
Cap Rate
0.85
DSCR
$2,448
Rent
-$415
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
$82,089
Downpayment
20%
$78,180
Closing costs
1%
$3,909
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,448
Total Expenses
$2,863
Mortgage P&I
80%
$1,964
Property Taxes
4%
$108
Home Insurance
6%
$138
HOA
1%
$17
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0