Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.79% first-year return on $81,123 initial cash invested.
-6.79%
Cash On Cash
4.73%
Cap Rate
0.81
DSCR
$2,181
Rent
-$459
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
$81,123
Downpayment
20%
$77,260
Closing costs
1%
$3,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,181
Total Expenses
$2,640
Mortgage P&I
86%
$1,873
Property Taxes
3%
$64
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0