Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.84% first-year return on $77,175 initial cash invested.
-19.84%
Cash On Cash
1.95%
Cap Rate
0.34
DSCR
$1,884
Rent
-$1,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,175
Downpayment
20%
$73,500
Closing costs
1%
$3,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,884
Total Expenses
$3,160
Mortgage P&I
94%
$1,779
Property Taxes
26%
$497
Home Insurance
7%
$130
HOA
14%
$265
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0