Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.63% first-year return on $78,036 initial cash invested.
-6.63%
Cash On Cash
4.77%
Cap Rate
0.82
DSCR
$2,301
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,036
Downpayment
20%
$74,320
Closing costs
1%
$3,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,301
Total Expenses
$2,732
Mortgage P&I
78%
$1,793
Property Taxes
9%
$211
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0