Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.92% first-year return on $75,915 initial cash invested.
-14.92%
Cash On Cash
3.1%
Cap Rate
0.53
DSCR
$2,222
Rent
-$944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,915
Downpayment
20%
$72,300
Closing costs
1%
$3,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,222
Total Expenses
$3,166
Mortgage P&I
79%
$1,766
Property Taxes
32%
$701
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0