Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.93% first-year return on $79,695 initial cash invested.
-12.93%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$2,474
Rent
-$859
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
$2,474
Total Expenses
$3,333
Mortgage P&I
75%
$1,844
Property Taxes
29%
$710
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0