Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.02% first-year return on $79,359 initial cash invested.
-5.02%
Cash On Cash
5.25%
Cap Rate
0.89
DSCR
$2,635
Rent
-$332
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,359
Downpayment
20%
$75,580
Closing costs
1%
$3,779
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,635
Total Expenses
$2,967
Mortgage P&I
70%
$1,854
Property Taxes
10%
$270
Home Insurance
6%
$157
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0