Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.19% first-year return on $80,577 initial cash invested.
-7.19%
Cash On Cash
4.63%
Cap Rate
0.8
DSCR
$2,212
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,577
Downpayment
20%
$76,740
Closing costs
1%
$3,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,212
Total Expenses
$2,695
Mortgage P&I
84%
$1,854
Property Taxes
6%
$127
Home Insurance
6%
$138
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0