Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.98% first-year return on $80,976 initial cash invested.
-4.98%
Cash On Cash
5.13%
Cap Rate
0.89
DSCR
$2,791
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,976
Downpayment
20%
$77,120
Closing costs
1%
$3,856
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,791
Total Expenses
$3,127
Mortgage P&I
66%
$1,845
Property Taxes
15%
$428
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0