Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.56% first-year return on $75,999 initial cash invested.
-19.56%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$1,923
Rent
-$1,239
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
$1,923
Total Expenses
$3,162
Mortgage P&I
95%
$1,823
Property Taxes
13%
$248
Home Insurance
21%
$402
HOA
10%
$190
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0