Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.28% first-year return on $78,225 initial cash invested.
-10.28%
Cash On Cash
4%
Cap Rate
0.68
DSCR
$1,953
Rent
-$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,225
Downpayment
20%
$74,500
Closing costs
1%
$3,725
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,953
Total Expenses
$2,623
Mortgage P&I
93%
$1,814
Property Taxes
9%
$170
Home Insurance
7%
$131
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0