Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.19% first-year return on $78,330 initial cash invested.
-12.19%
Cash On Cash
3.63%
Cap Rate
0.62
DSCR
$2,085
Rent
-$796
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,330
Downpayment
20%
$74,600
Closing costs
1%
$3,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,085
Total Expenses
$2,881
Mortgage P&I
87%
$1,821
Property Taxes
8%
$163
Home Insurance
6%
$131
HOA
11%
$225
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0