Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.86% first-year return on $80,199 initial cash invested.
-7.86%
Cash On Cash
4.49%
Cap Rate
0.78
DSCR
$2,257
Rent
-$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,199
Downpayment
20%
$76,380
Closing costs
1%
$3,819
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,257
Total Expenses
$2,782
Mortgage P&I
82%
$1,840
Property Taxes
9%
$205
Home Insurance
7%
$150
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0