Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.68% first-year return on $81,501 initial cash invested.
-5.68%
Cash On Cash
5.07%
Cap Rate
0.87
DSCR
$2,721
Rent
-$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,501
Downpayment
20%
$77,620
Closing costs
1%
$3,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,721
Total Expenses
$3,107
Mortgage P&I
70%
$1,891
Property Taxes
13%
$358
Home Insurance
5%
$136
HOA
1%
$15
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0