Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.91% first-year return on $81,081 initial cash invested.
-4.91%
Cash On Cash
5.18%
Cap Rate
0.89
DSCR
$2,535
Rent
-$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,081
Downpayment
20%
$77,220
Closing costs
1%
$3,861
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,535
Total Expenses
$2,867
Mortgage P&I
74%
$1,871
Property Taxes
7%
$172
Home Insurance
5%
$136
HOA
1%
$28
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0