Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.07% first-year return on $77,490 initial cash invested.
-1.07%
Cash On Cash
6.31%
Cap Rate
1.04
DSCR
$2,971
Rent
-$69
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,971
Total Expenses
$3,040
Mortgage P&I
63%
$1,860
Property Taxes
9%
$278
Home Insurance
4%
$129
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$149
Vacancy
6%
$178
Maintenance
5%
$149
Other
0%
$0