Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.91% first-year return on $77,994 initial cash invested.
-14.91%
Cash On Cash
3.06%
Cap Rate
0.53
DSCR
$2,563
Rent
-$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,994
Downpayment
20%
$74,280
Closing costs
1%
$3,714
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,563
Total Expenses
$3,532
Mortgage P&I
70%
$1,787
Property Taxes
32%
$814
Home Insurance
5%
$133
HOA
5%
$132
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0