Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.84% first-year return on $79,863 initial cash invested.
-9.84%
Cash On Cash
4.14%
Cap Rate
0.72
DSCR
$2,792
Rent
-$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,863
Downpayment
20%
$76,060
Closing costs
1%
$3,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,792
Total Expenses
$3,447
Mortgage P&I
65%
$1,826
Property Taxes
27%
$759
Home Insurance
5%
$135
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0