Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.04% first-year return on $77,112 initial cash invested.
-5.04%
Cash On Cash
5.2%
Cap Rate
0.89
DSCR
$2,461
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,112
Downpayment
20%
$73,440
Closing costs
1%
$3,672
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,461
Total Expenses
$2,785
Mortgage P&I
73%
$1,793
Property Taxes
8%
$203
Home Insurance
6%
$140
HOA
0%
$9
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0