Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.39% first-year return on $80,787 initial cash invested.
-14.39%
Cash On Cash
3.12%
Cap Rate
0.54
DSCR
$2,057
Rent
-$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,787
Downpayment
20%
$76,940
Closing costs
1%
$3,847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,057
Total Expenses
$3,026
Mortgage P&I
91%
$1,865
Property Taxes
21%
$430
Home Insurance
7%
$136
HOA
3%
$60
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0