Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.59% first-year return on $77,490 initial cash invested.
-16.59%
Cash On Cash
2.55%
Cap Rate
0.44
DSCR
$1,502
Rent
-$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,502
Total Expenses
$2,573
Mortgage P&I
119%
$1,780
Property Taxes
18%
$274
Home Insurance
9%
$129
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0