Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.38% first-year return on $79,821 initial cash invested.
-15.38%
Cash On Cash
2.79%
Cap Rate
0.48
DSCR
$1,480
Rent
-$1,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,821
Downpayment
20%
$76,020
Closing costs
1%
$3,801
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$2,503
Mortgage P&I
124%
$1,834
Property Taxes
10%
$144
Home Insurance
9%
$140
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0