Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.92% first-year return on $83,055 initial cash invested.
-15.92%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$2,013
Rent
-$1,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,055
Downpayment
20%
$79,100
Closing costs
1%
$3,955
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,013
Total Expenses
$3,115
Mortgage P&I
97%
$1,952
Property Taxes
23%
$464
Home Insurance
8%
$158
HOA
1%
$17
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0