Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.31% first-year return on $81,270 initial cash invested.
-4.31%
Cash On Cash
5.53%
Cap Rate
0.91
DSCR
$2,483
Rent
-$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,270
Downpayment
20%
$77,400
Closing costs
1%
$3,870
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,483
Total Expenses
$2,775
Mortgage P&I
79%
$1,951
Property Taxes
3%
$63
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0