Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.73% first-year return on $79,275 initial cash invested.
-17.73%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$2,104
Rent
-$1,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,275
Downpayment
20%
$75,500
Closing costs
1%
$3,775
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,104
Total Expenses
$3,275
Mortgage P&I
88%
$1,842
Property Taxes
34%
$723
Home Insurance
6%
$135
HOA
1%
$29
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0