Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.71% first-year return on $82,026 initial cash invested.
-4.71%
Cash On Cash
5.4%
Cap Rate
0.9
DSCR
$2,602
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,026
Downpayment
20%
$78,120
Closing costs
1%
$3,906
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,602
Total Expenses
$2,924
Mortgage P&I
75%
$1,951
Property Taxes
6%
$155
Home Insurance
5%
$142
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0