Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.96% first-year return on $79,443 initial cash invested.
-13.96%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$1,884
Rent
-$924
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,443
Downpayment
20%
$75,660
Closing costs
1%
$3,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,884
Total Expenses
$2,808
Mortgage P&I
100%
$1,880
Property Taxes
16%
$306
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0