Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.9% first-year return on $78,288 initial cash invested.
-1.9%
Cash On Cash
5.9%
Cap Rate
1
DSCR
$2,526
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,288
Downpayment
20%
$74,560
Closing costs
1%
$3,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,526
Total Expenses
$2,650
Mortgage P&I
72%
$1,830
Property Taxes
1%
$30
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0