Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.44% first-year return on $83,748 initial cash invested.
-5.44%
Cash On Cash
5.1%
Cap Rate
0.88
DSCR
$3,058
Rent
-$380
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,748
Downpayment
20%
$79,760
Closing costs
1%
$3,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,058
Total Expenses
$3,438
Mortgage P&I
63%
$1,921
Property Taxes
19%
$582
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0