Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.75% first-year return on $83,013 initial cash invested.
-12.75%
Cash On Cash
3.54%
Cap Rate
0.61
DSCR
$2,498
Rent
-$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,013
Downpayment
20%
$79,060
Closing costs
1%
$3,953
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,498
Total Expenses
$3,380
Mortgage P&I
77%
$1,924
Property Taxes
21%
$526
Home Insurance
6%
$140
HOA
6%
$140
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0