Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.59% first-year return on $76,545 initial cash invested.
-3.59%
Cash On Cash
5.41%
Cap Rate
0.94
DSCR
$2,525
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,545
Downpayment
20%
$72,900
Closing costs
1%
$3,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,525
Total Expenses
$2,754
Mortgage P&I
69%
$1,747
Property Taxes
9%
$220
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0