Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.39% first-year return on $75,474 initial cash invested.
-15.39%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$2,213
Rent
-$968
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
$75,474
Downpayment
20%
$71,880
Closing costs
1%
$3,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,213
Total Expenses
$3,181
Mortgage P&I
80%
$1,764
Property Taxes
28%
$621
Home Insurance
6%
$122
HOA
4%
$98
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0