Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.03% first-year return on $81,081 initial cash invested.
-19.03%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$1,981
Rent
-$1,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,081
Downpayment
20%
$77,220
Closing costs
1%
$3,861
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,981
Total Expenses
$3,267
Mortgage P&I
96%
$1,904
Property Taxes
36%
$708
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0