Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.08% first-year return on $81,501 initial cash invested.
-14.08%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$2,372
Rent
-$956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,501
Downpayment
20%
$77,620
Closing costs
1%
$3,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,372
Total Expenses
$3,328
Mortgage P&I
82%
$1,940
Property Taxes
27%
$645
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0