Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.97% first-year return on $75,180 initial cash invested.
-14.97%
Cash On Cash
3.01%
Cap Rate
0.52
DSCR
$2,109
Rent
-$938
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,180
Downpayment
20%
$71,600
Closing costs
1%
$3,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,109
Total Expenses
$3,047
Mortgage P&I
82%
$1,731
Property Taxes
22%
$470
Home Insurance
6%
$129
HOA
8%
$169
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$127
Maintenance
5%
$105
Other
0%
$0