Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.66% first-year return on $74,739 initial cash invested.
-4.66%
Cash On Cash
5.23%
Cap Rate
0.9
DSCR
$2,222
Rent
-$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,739
Downpayment
20%
$71,180
Closing costs
1%
$3,559
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,222
Total Expenses
$2,512
Mortgage P&I
78%
$1,730
Property Taxes
4%
$80
Home Insurance
6%
$125
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0