Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.24% first-year return on $79,506 initial cash invested.
-12.24%
Cash On Cash
3.58%
Cap Rate
0.62
DSCR
$2,585
Rent
-$811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,506
Downpayment
20%
$75,720
Closing costs
1%
$3,786
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,585
Total Expenses
$3,396
Mortgage P&I
70%
$1,812
Property Taxes
18%
$460
Home Insurance
5%
$133
HOA
12%
$320
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0