Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.81% first-year return on $76,650 initial cash invested.
-8.81%
Cash On Cash
4.4%
Cap Rate
0.75
DSCR
$2,183
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,183
Total Expenses
$2,746
Mortgage P&I
82%
$1,791
Property Taxes
12%
$260
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0