Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.19% first-year return on $80,115 initial cash invested.
-10.19%
Cash On Cash
4.14%
Cap Rate
0.7
DSCR
$2,134
Rent
-$680
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,115
Downpayment
20%
$76,300
Closing costs
1%
$3,815
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,134
Total Expenses
$2,814
Mortgage P&I
88%
$1,888
Property Taxes
11%
$238
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0