Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.14% first-year return on $77,070 initial cash invested.
-1.14%
Cash On Cash
6.06%
Cap Rate
1.04
DSCR
$2,876
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,070
Downpayment
20%
$73,400
Closing costs
1%
$3,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,876
Total Expenses
$2,949
Mortgage P&I
62%
$1,783
Property Taxes
9%
$267
Home Insurance
5%
$130
HOA
1%
$20
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0