Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.64% first-year return on $75,474 initial cash invested.
-9.64%
Cash On Cash
4.14%
Cap Rate
0.71
DSCR
$1,926
Rent
-$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,474
Downpayment
20%
$71,880
Closing costs
1%
$3,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,926
Total Expenses
$2,532
Mortgage P&I
91%
$1,751
Property Taxes
8%
$152
Home Insurance
7%
$128
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0