Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.52% first-year return on $82,509 initial cash invested.
-3.52%
Cash On Cash
5.6%
Cap Rate
0.96
DSCR
$3,405
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,509
Downpayment
20%
$78,580
Closing costs
1%
$3,929
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,405
Total Expenses
$3,647
Mortgage P&I
56%
$1,905
Property Taxes
7%
$235
Home Insurance
4%
$140
HOA
14%
$483
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0