Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.84% first-year return on $81,018 initial cash invested.
-3.84%
Cash On Cash
5.54%
Cap Rate
0.95
DSCR
$3,270
Rent
-$259
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,018
Downpayment
20%
$77,160
Closing costs
1%
$3,858
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,270
Total Expenses
$3,529
Mortgage P&I
57%
$1,875
Property Taxes
20%
$665
Home Insurance
4%
$138
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0