Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.91% first-year return on $74,361 initial cash invested.
-12.91%
Cash On Cash
3.47%
Cap Rate
0.59
DSCR
$1,994
Rent
-$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,361
Downpayment
20%
$70,820
Closing costs
1%
$3,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,994
Total Expenses
$2,794
Mortgage P&I
86%
$1,723
Property Taxes
21%
$425
Home Insurance
6%
$127
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0