Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.33% first-year return on $79,296 initial cash invested.
-16.33%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$2,191
Rent
-$1,079
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
$79,296
Downpayment
20%
$75,520
Closing costs
1%
$3,776
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,191
Total Expenses
$3,270
Mortgage P&I
85%
$1,868
Property Taxes
30%
$662
Home Insurance
6%
$135
HOA
2%
$35
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0