Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.88% first-year return on $78,456 initial cash invested.
-7.88%
Cash On Cash
4.51%
Cap Rate
0.77
DSCR
$2,106
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,456
Downpayment
20%
$74,720
Closing costs
1%
$3,736
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,106
Total Expenses
$2,621
Mortgage P&I
86%
$1,815
Property Taxes
6%
$126
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0