Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.56% first-year return on $77,490 initial cash invested.
-1.56%
Cash On Cash
5.96%
Cap Rate
1.02
DSCR
$2,826
Rent
-$101
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,826
Total Expenses
$2,927
Mortgage P&I
63%
$1,794
Property Taxes
10%
$269
Home Insurance
5%
$129
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0