Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.18% first-year return on $79,590 initial cash invested.
-0.18%
Cash On Cash
6.21%
Cap Rate
1.07
DSCR
$2,878
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,878
Total Expenses
$2,890
Mortgage P&I
64%
$1,829
Property Taxes
6%
$179
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0