Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.47% first-year return on $78,330 initial cash invested.
-12.47%
Cash On Cash
3.63%
Cap Rate
0.61
DSCR
$1,791
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,330
Downpayment
20%
$74,600
Closing costs
1%
$3,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,791
Total Expenses
$2,605
Mortgage P&I
103%
$1,853
Property Taxes
9%
$155
Home Insurance
7%
$131
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0