Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.01% first-year return on $77,238 initial cash invested.
-4.01%
Cash On Cash
5.53%
Cap Rate
0.94
DSCR
$3,090
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,238
Downpayment
20%
$73,560
Closing costs
1%
$3,678
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,090
Total Expenses
$3,348
Mortgage P&I
58%
$1,799
Property Taxes
20%
$618
Home Insurance
4%
$129
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0