Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.31% first-year return on $77,385 initial cash invested.
-6.31%
Cash On Cash
5.48%
Cap Rate
$2,610
Rent
-$407
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,385
Downpayment
20%
$73,700
Closing costs
1%
$3,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,610
Total Expenses
$3,017
Mortgage P&I
75%
$1,961
Property Taxes
14%
$377
Home Insurance
0%
$1
PManagement
10%
$261
CapEx
5%
$130
Vacancy
6%
$157
Maintenance
5%
$130
Other
0%
$0
Google Maps with comparables properties is loading...