Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.06% first-year return on $75,390 initial cash invested.
-9.06%
Cash On Cash
4.54%
Cap Rate
0.77
DSCR
$3,326
Rent
-$569
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
6.2%
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
$3,326
Total Expenses
$3,895
Mortgage P&I
53%
$1,761
Property Taxes
34%
$1,143
Home Insurance
4%
$126
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0