Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.51% first-year return on $77,679 initial cash invested.
-12.51%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$2,659
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,659
Total Expenses
$3,469
Mortgage P&I
69%
$1,832
Property Taxes
21%
$565
Home Insurance
5%
$130
HOA
9%
$250
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0