Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.36% first-year return on $76,184 initial cash invested.
-11.36%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$2,051
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,184
Downpayment
20%
$72,556
Closing costs
1%
$3,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,051
Total Expenses
$2,772
Mortgage P&I
88%
$1,806
Property Taxes
13%
$275
Home Insurance
6%
$127
HOA
1%
$30
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0