Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.53% first-year return on $74,277 initial cash invested.
-1.53%
Cash On Cash
5.95%
Cap Rate
1.02
DSCR
$2,667
Rent
-$95
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
$74,277
Downpayment
20%
$70,740
Closing costs
1%
$3,537
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,667
Total Expenses
$2,762
Mortgage P&I
64%
$1,715
Property Taxes
9%
$230
Home Insurance
5%
$124
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0