Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.39% first-year return on $76,650 initial cash invested.
-8.39%
Cash On Cash
4.31%
Cap Rate
0.75
DSCR
$2,156
Rent
-$536
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,156
Total Expenses
$2,692
Mortgage P&I
81%
$1,739
Property Taxes
12%
$264
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0