Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.74% first-year return on $77,385 initial cash invested.
-2.74%
Cash On Cash
5.74%
Cap Rate
0.98
DSCR
$2,667
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,385
Downpayment
20%
$73,700
Closing costs
1%
$3,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,667
Total Expenses
$2,844
Mortgage P&I
68%
$1,808
Property Taxes
5%
$121
Home Insurance
8%
$222
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0