Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.39% first-year return on $79,695 initial cash invested.
-2.39%
Cash On Cash
5.72%
Cap Rate
0.99
DSCR
$2,689
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,695
Downpayment
20%
$75,900
Closing costs
1%
$3,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,689
Total Expenses
$2,848
Mortgage P&I
68%
$1,833
Property Taxes
7%
$184
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0