Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.84% first-year return on $77,133 initial cash invested.
-15.84%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$1,795
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,133
Downpayment
20%
$73,460
Closing costs
1%
$3,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,795
Total Expenses
$2,813
Mortgage P&I
103%
$1,849
Property Taxes
20%
$363
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0