Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.12% first-year return on $79,884 initial cash invested.
-4.12%
Cash On Cash
5.5%
Cap Rate
0.92
DSCR
$2,549
Rent
-$274
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,884
Downpayment
20%
$76,080
Closing costs
1%
$3,804
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,549
Total Expenses
$2,823
Mortgage P&I
74%
$1,891
Property Taxes
5%
$135
Home Insurance
5%
$135
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0