Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.82% first-year return on $79,779 initial cash invested.
-12.82%
Cash On Cash
3.46%
Cap Rate
0.59
DSCR
$1,832
Rent
-$852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,832
Total Expenses
$2,684
Mortgage P&I
101%
$1,856
Property Taxes
12%
$218
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0