Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.63% first-year return on $77,091 initial cash invested.
-3.63%
Cash On Cash
5.85%
Cap Rate
0.96
DSCR
$3,260
Rent
-$233
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,091
Downpayment
20%
$73,420
Closing costs
1%
$3,671
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,260
Total Expenses
$3,493
Mortgage P&I
57%
$1,861
Property Taxes
19%
$606
Home Insurance
4%
$128
HOA
2%
$50
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0