Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.33% first-year return on $77,070 initial cash invested.
-8.33%
Cash On Cash
4.43%
Cap Rate
0.76
DSCR
$2,231
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,070
Downpayment
20%
$73,400
Closing costs
1%
$3,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,231
Total Expenses
$2,766
Mortgage P&I
80%
$1,779
Property Taxes
9%
$199
Home Insurance
6%
$131
HOA
3%
$76
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0