Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.69% first-year return on $75,999 initial cash invested.
-6.69%
Cash On Cash
5.06%
Cap Rate
0.83
DSCR
$2,445
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,999
Downpayment
20%
$72,380
Closing costs
1%
$3,619
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,445
Total Expenses
$2,869
Mortgage P&I
75%
$1,828
Property Taxes
11%
$258
Home Insurance
5%
$130
HOA
1%
$18
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0