Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.44% first-year return on $79,422 initial cash invested.
-9.44%
Cash On Cash
4.26%
Cap Rate
0.72
DSCR
$2,003
Rent
-$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,422
Downpayment
20%
$75,640
Closing costs
1%
$3,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,003
Total Expenses
$2,628
Mortgage P&I
93%
$1,869
Property Taxes
5%
$103
Home Insurance
7%
$136
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0