Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.2% first-year return on $76,545 initial cash invested.
-3.2%
Cash On Cash
5.54%
Cap Rate
0.96
DSCR
$2,808
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,545
Downpayment
20%
$72,900
Closing costs
1%
$3,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,808
Total Expenses
$3,012
Mortgage P&I
62%
$1,748
Property Taxes
14%
$404
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0