Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.14% first-year return on $79,800 initial cash invested.
-4.14%
Cash On Cash
5.55%
Cap Rate
0.94
DSCR
$3,075
Rent
-$275
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,075
Total Expenses
$3,350
Mortgage P&I
61%
$1,879
Property Taxes
19%
$576
Home Insurance
3%
$95
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0