Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.06% first-year return on $84,609 initial cash invested.
-15.06%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$2,036
Rent
-$1,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,609
Downpayment
20%
$80,580
Closing costs
1%
$4,029
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,036
Total Expenses
$3,098
Mortgage P&I
99%
$2,008
Property Taxes
20%
$417
Home Insurance
7%
$143
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0