Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.65% first-year return on $77,910 initial cash invested.
-13.65%
Cash On Cash
3.4%
Cap Rate
0.58
DSCR
$2,320
Rent
-$886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,910
Downpayment
20%
$74,200
Closing costs
1%
$3,710
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$3,206
Mortgage P&I
78%
$1,821
Property Taxes
27%
$636
Home Insurance
6%
$133
HOA
1%
$13
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0