Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.68% first-year return on $75,096 initial cash invested.
-3.68%
Cash On Cash
5.53%
Cap Rate
0.94
DSCR
$2,471
Rent
-$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,096
Downpayment
20%
$71,520
Closing costs
1%
$3,576
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,471
Total Expenses
$2,701
Mortgage P&I
71%
$1,755
Property Taxes
6%
$160
Home Insurance
5%
$126
HOA
1%
$17
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0