Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.25% first-year return on $80,850 initial cash invested.
-8.25%
Cash On Cash
4.56%
Cap Rate
0.78
DSCR
$2,854
Rent
-$556
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,854
Total Expenses
$3,410
Mortgage P&I
66%
$1,876
Property Taxes
23%
$657
Home Insurance
5%
$135
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0