Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.72% first-year return on $80,283 initial cash invested.
-9.72%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$2,338
Rent
-$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,283
Downpayment
20%
$76,460
Closing costs
1%
$3,823
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,338
Total Expenses
$2,988
Mortgage P&I
82%
$1,916
Property Taxes
13%
$297
Home Insurance
6%
$135
HOA
1%
$32
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0