Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.13% first-year return on $77,742 initial cash invested.
-8.13%
Cash On Cash
4.61%
Cap Rate
0.79
DSCR
$2,876
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,742
Downpayment
20%
$74,040
Closing costs
1%
$3,702
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,876
Total Expenses
$3,403
Mortgage P&I
63%
$1,806
Property Taxes
25%
$716
Home Insurance
5%
$131
HOA
0%
$1
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0