Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.61% first-year return on $76,356 initial cash invested.
-16.61%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$1,634
Rent
-$1,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,356
Downpayment
20%
$72,720
Closing costs
1%
$3,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,634
Total Expenses
$2,691
Mortgage P&I
112%
$1,836
Property Taxes
14%
$221
Home Insurance
13%
$209
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0