Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.34% first-year return on $74,277 initial cash invested.
-3.34%
Cash On Cash
5.52%
Cap Rate
0.95
DSCR
$2,365
Rent
-$207
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,277
Downpayment
20%
$70,740
Closing costs
1%
$3,537
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,365
Total Expenses
$2,572
Mortgage P&I
73%
$1,715
Property Taxes
5%
$122
Home Insurance
5%
$121
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0