Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.44% first-year return on $80,829 initial cash invested.
-17.44%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$2,220
Rent
-$1,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,829
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$3,395
Mortgage P&I
87%
$1,924
Property Taxes
34%
$759
Home Insurance
6%
$135
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0