Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.44% first-year return on $79,464 initial cash invested.
-8.44%
Cash On Cash
4.32%
Cap Rate
0.75
DSCR
$2,111
Rent
-$559
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,464
Downpayment
20%
$75,680
Closing costs
1%
$3,784
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,111
Total Expenses
$2,670
Mortgage P&I
86%
$1,816
Property Taxes
8%
$168
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0