Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.33% first-year return on $79,947 initial cash invested.
-6.33%
Cash On Cash
5.13%
Cap Rate
0.85
DSCR
$2,925
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,947
Downpayment
20%
$76,140
Closing costs
1%
$3,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,925
Total Expenses
$3,347
Mortgage P&I
65%
$1,903
Property Taxes
19%
$551
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0