Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.91% first-year return on $80,409 initial cash invested.
-2.91%
Cash On Cash
5.6%
Cap Rate
0.96
DSCR
$2,571
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,409
Downpayment
20%
$76,580
Closing costs
1%
$3,829
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,571
Total Expenses
$2,766
Mortgage P&I
72%
$1,852
Property Taxes
4%
$105
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0