Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.8% first-year return on $74,046 initial cash invested.
-5.8%
Cash On Cash
5.04%
Cap Rate
0.86
DSCR
$2,250
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,046
Downpayment
20%
$70,520
Closing costs
1%
$3,526
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,250
Total Expenses
$2,608
Mortgage P&I
77%
$1,728
Property Taxes
8%
$171
Home Insurance
6%
$125
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0