Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.8% first-year return on $83,979 initial cash invested.
-1.8%
Cash On Cash
5.97%
Cap Rate
1.02
DSCR
$3,210
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,979
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,210
Total Expenses
$3,336
Mortgage P&I
61%
$1,957
Property Taxes
13%
$405
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$160
Vacancy
6%
$193
Maintenance
5%
$160
Other
0%
$0