Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.34% first-year return on $83,979 initial cash invested.
-5.34%
Cash On Cash
5.25%
Cap Rate
0.9
DSCR
$3,405
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,979
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,405
Total Expenses
$3,779
Mortgage P&I
57%
$1,953
Property Taxes
24%
$802
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0