Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.93% first-year return on $79,779 initial cash invested.
-21.93%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$968
Rent
-$1,458
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$968
Total Expenses
$2,426
Mortgage P&I
196%
$1,896
Property Taxes
15%
$146
Home Insurance
14%
$133
HOA
0%
$0
Property Management
10%
$97
CapEx
5%
$48
Vacancy
6%
$58
Maintenance
5%
$48
Other
0%
$0