Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.26% first-year return on $78,015 initial cash invested.
-10.26%
Cash On Cash
4.12%
Cap Rate
0.7
DSCR
$2,372
Rent
-$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,015
Downpayment
20%
$74,300
Closing costs
1%
$3,715
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,372
Total Expenses
$3,039
Mortgage P&I
77%
$1,823
Property Taxes
19%
$449
Home Insurance
6%
$135
HOA
1%
$15
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0