Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.38% first-year return on $74,319 initial cash invested.
-12.38%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$1,826
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,319
Downpayment
20%
$70,780
Closing costs
1%
$3,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,826
Total Expenses
$2,593
Mortgage P&I
98%
$1,782
Property Taxes
11%
$208
Home Insurance
7%
$128
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0