Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.8% first-year return on $79,611 initial cash invested.
-9.8%
Cash On Cash
4.25%
Cap Rate
0.72
DSCR
$2,381
Rent
-$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,611
Downpayment
20%
$75,820
Closing costs
1%
$3,791
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,381
Total Expenses
$3,031
Mortgage P&I
79%
$1,874
Property Taxes
17%
$416
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0