Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.42% first-year return on $74,548 initial cash invested.
-0.42%
Cash On Cash
6.21%
Cap Rate
1.07
DSCR
$2,977
Rent
-$26
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,548
Downpayment
20%
$70,998
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,977
Total Expenses
$3,003
Mortgage P&I
58%
$1,714
Property Taxes
6%
$173
Home Insurance
4%
$124
HOA
7%
$217
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0