Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.46% first-year return on $79,023 initial cash invested.
-10.46%
Cash On Cash
3.96%
Cap Rate
0.68
DSCR
$2,152
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,023
Downpayment
20%
$75,260
Closing costs
1%
$3,763
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,152
Total Expenses
$2,841
Mortgage P&I
85%
$1,824
Property Taxes
14%
$303
Home Insurance
6%
$133
HOA
1%
$21
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0