Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.07% first-year return on $79,695 initial cash invested.
-6.07%
Cash On Cash
4.92%
Cap Rate
0.85
DSCR
$2,359
Rent
-$403
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,695
Downpayment
20%
$75,900
Closing costs
1%
$3,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,359
Total Expenses
$2,762
Mortgage P&I
78%
$1,842
Property Taxes
8%
$192
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0