Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.29% first-year return on $79,968 initial cash invested.
-10.29%
Cash On Cash
4.06%
Cap Rate
0.69
DSCR
$2,209
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,968
Downpayment
20%
$76,160
Closing costs
1%
$3,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,209
Total Expenses
$2,895
Mortgage P&I
84%
$1,865
Property Taxes
8%
$169
Home Insurance
6%
$135
HOA
7%
$152
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0