Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.38% first-year return on $76,461 initial cash invested.
-14.38%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$1,747
Rent
-$916
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,461
Downpayment
20%
$72,820
Closing costs
1%
$3,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,747
Total Expenses
$2,663
Mortgage P&I
105%
$1,826
Property Taxes
14%
$250
Home Insurance
8%
$133
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0