Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.41% first-year return on $80,913 initial cash invested.
-5.41%
Cash On Cash
5.14%
Cap Rate
0.88
DSCR
$2,639
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,913
Downpayment
20%
$77,060
Closing costs
1%
$3,853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,639
Total Expenses
$3,004
Mortgage P&I
71%
$1,882
Property Taxes
11%
$301
Home Insurance
5%
$135
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0