Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.04% first-year return on $79,212 initial cash invested.
-9.04%
Cash On Cash
4.36%
Cap Rate
0.75
DSCR
$2,698
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,212
Downpayment
20%
$75,440
Closing costs
1%
$3,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,698
Total Expenses
$3,295
Mortgage P&I
68%
$1,833
Property Taxes
23%
$630
Home Insurance
5%
$130
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0