Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.3% first-year return on $78,519 initial cash invested.
-17.3%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$1,759
Rent
-$1,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,519
Downpayment
20%
$74,780
Closing costs
1%
$3,739
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,759
Total Expenses
$2,891
Mortgage P&I
104%
$1,835
Property Taxes
26%
$458
Home Insurance
8%
$140
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0