Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.76% first-year return on $74,529 initial cash invested.
-10.76%
Cash On Cash
4.09%
Cap Rate
0.7
DSCR
$2,981
Rent
-$668
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,529
Downpayment
20%
$70,980
Closing costs
1%
$3,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,981
Total Expenses
$3,649
Mortgage P&I
58%
$1,730
Property Taxes
32%
$939
Home Insurance
4%
$124
HOA
3%
$81
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0