Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.88% first-year return on $75,390 initial cash invested.
-17.88%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$1,558
Rent
-$1,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,558
Total Expenses
$2,681
Mortgage P&I
114%
$1,781
Property Taxes
24%
$369
Home Insurance
8%
$126
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0