Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.05% first-year return on $83,790 initial cash invested.
-19.05%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$1,566
Rent
-$1,330
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
$1,566
Total Expenses
$2,896
Mortgage P&I
125%
$1,963
Property Taxes
25%
$386
Home Insurance
9%
$140
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0