Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.54% first-year return on $80,682 initial cash invested.
-11.54%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$2,033
Rent
-$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,682
Downpayment
20%
$76,840
Closing costs
1%
$3,842
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,033
Total Expenses
$2,809
Mortgage P&I
93%
$1,885
Property Taxes
12%
$254
Home Insurance
7%
$135
HOA
0%
$6
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0