Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.34% first-year return on $79,464 initial cash invested.
-6.34%
Cash On Cash
4.9%
Cap Rate
0.84
DSCR
$2,532
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,464
Downpayment
20%
$75,680
Closing costs
1%
$3,784
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,532
Total Expenses
$2,952
Mortgage P&I
73%
$1,839
Property Taxes
13%
$323
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0