Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.74% first-year return on $79,926 initial cash invested.
-6.74%
Cash On Cash
4.75%
Cap Rate
0.82
DSCR
$2,360
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,926
Downpayment
20%
$76,120
Closing costs
1%
$3,806
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,360
Total Expenses
$2,809
Mortgage P&I
78%
$1,836
Property Taxes
10%
$226
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0