Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6% first-year return on $79,548 initial cash invested.
-6%
Cash On Cash
5.08%
Cap Rate
0.86
DSCR
$2,694
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,548
Downpayment
20%
$75,760
Closing costs
1%
$3,788
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,694
Total Expenses
$3,092
Mortgage P&I
69%
$1,866
Property Taxes
15%
$392
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0