Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.41% first-year return on $77,448 initial cash invested.
-14.41%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$1,541
Rent
-$930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,448
Downpayment
20%
$73,760
Closing costs
1%
$3,688
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,541
Total Expenses
$2,471
Mortgage P&I
118%
$1,818
Property Taxes
8%
$117
Home Insurance
9%
$136
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0