Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.97% first-year return on $81,522 initial cash invested.
-9.97%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$2,427
Rent
-$677
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
$81,522
Downpayment
20%
$77,640
Closing costs
1%
$3,882
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,427
Total Expenses
$3,104
Mortgage P&I
80%
$1,939
Property Taxes
12%
$295
Home Insurance
6%
$139
HOA
4%
$100
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0