Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.81% first-year return on $80,388 initial cash invested.
-6.81%
Cash On Cash
4.83%
Cap Rate
0.82
DSCR
$2,362
Rent
-$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,388
Downpayment
20%
$76,560
Closing costs
1%
$3,828
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,362
Total Expenses
$2,818
Mortgage P&I
80%
$1,878
Property Taxes
8%
$191
Home Insurance
6%
$135
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0