Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.22% first-year return on $74,214 initial cash invested.
-11.22%
Cash On Cash
3.86%
Cap Rate
0.66
DSCR
$1,969
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,214
Downpayment
20%
$70,680
Closing costs
1%
$3,534
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,969
Total Expenses
$2,663
Mortgage P&I
88%
$1,734
Property Taxes
16%
$308
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0