Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.92% first-year return on $80,913 initial cash invested.
-10.92%
Cash On Cash
3.8%
Cap Rate
0.65
DSCR
$1,836
Rent
-$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,913
Downpayment
20%
$77,060
Closing costs
1%
$3,853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,836
Total Expenses
$2,572
Mortgage P&I
101%
$1,863
Property Taxes
5%
$91
Home Insurance
8%
$140
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0