Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.47% first-year return on $78,078 initial cash invested.
-7.47%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$2,470
Rent
-$486
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,078
Downpayment
20%
$74,360
Closing costs
1%
$3,718
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,470
Total Expenses
$2,956
Mortgage P&I
75%
$1,857
Property Taxes
13%
$325
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0