Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.79% first-year return on $78,141 initial cash invested.
-5.79%
Cash On Cash
5.24%
Cap Rate
0.87
DSCR
$2,842
Rent
-$377
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,141
Downpayment
20%
$74,420
Closing costs
1%
$3,721
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,842
Total Expenses
$3,219
Mortgage P&I
65%
$1,860
Property Taxes
17%
$492
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0