Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.58% first-year return on $76,524 initial cash invested.
-21.58%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$1,251
Rent
-$1,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,524
Downpayment
20%
$72,880
Closing costs
1%
$3,644
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,251
Total Expenses
$2,627
Mortgage P&I
143%
$1,795
Property Taxes
30%
$375
Home Insurance
10%
$131
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0