Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.16% first-year return on $75,978 initial cash invested.
-12.16%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$2,186
Rent
-$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,978
Downpayment
20%
$72,360
Closing costs
1%
$3,618
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,186
Total Expenses
$2,956
Mortgage P&I
84%
$1,826
Property Taxes
18%
$402
Home Insurance
6%
$131
HOA
1%
$29
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0