Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.68% first-year return on $78,288 initial cash invested.
-8.68%
Cash On Cash
4.3%
Cap Rate
0.74
DSCR
$1,997
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,288
Downpayment
20%
$74,560
Closing costs
1%
$3,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,997
Total Expenses
$2,563
Mortgage P&I
90%
$1,801
Property Taxes
5%
$109
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0