Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.79% first-year return on $76,335 initial cash invested.
-8.79%
Cash On Cash
4.41%
Cap Rate
0.76
DSCR
$2,523
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,335
Downpayment
20%
$72,700
Closing costs
1%
$3,635
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,523
Total Expenses
$3,082
Mortgage P&I
70%
$1,769
Property Taxes
21%
$518
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0