Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.15% first-year return on $76,629 initial cash invested.
-11.15%
Cash On Cash
3.82%
Cap Rate
0.65
DSCR
$1,854
Rent
-$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,629
Downpayment
20%
$72,980
Closing costs
1%
$3,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,854
Total Expenses
$2,566
Mortgage P&I
96%
$1,781
Property Taxes
9%
$175
Home Insurance
7%
$128
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0