Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.87% first-year return on $75,915 initial cash invested.
-16.87%
Cash On Cash
2.55%
Cap Rate
0.44
DSCR
$1,582
Rent
-$1,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,915
Downpayment
20%
$72,300
Closing costs
1%
$3,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,582
Total Expenses
$2,649
Mortgage P&I
111%
$1,755
Property Taxes
22%
$350
Home Insurance
8%
$133
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0