Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.62% first-year return on $79,737 initial cash invested.
-4.62%
Cash On Cash
5.28%
Cap Rate
0.91
DSCR
$2,739
Rent
-$307
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,737
Downpayment
20%
$75,940
Closing costs
1%
$3,797
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,739
Total Expenses
$3,046
Mortgage P&I
67%
$1,842
Property Taxes
13%
$354
Home Insurance
5%
$138
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0