Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.4% first-year return on $82,845 initial cash invested.
-18.4%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$2,090
Rent
-$1,270
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,845
Downpayment
20%
$78,900
Closing costs
1%
$3,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,090
Total Expenses
$3,360
Mortgage P&I
93%
$1,950
Property Taxes
25%
$531
Home Insurance
6%
$116
HOA
11%
$221
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0