Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.13% first-year return on $73,815 initial cash invested.
-4.13%
Cash On Cash
5.36%
Cap Rate
0.92
DSCR
$2,314
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,815
Downpayment
20%
$70,300
Closing costs
1%
$3,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,314
Total Expenses
$2,568
Mortgage P&I
74%
$1,708
Property Taxes
4%
$104
Home Insurance
7%
$154
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0