Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.31% first-year return on $74,550 initial cash invested.
-8.31%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$2,158
Rent
-$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,158
Total Expenses
$2,674
Mortgage P&I
82%
$1,765
Property Taxes
10%
$224
Home Insurance
6%
$124
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0