Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.06% first-year return on $75,033 initial cash invested.
-4.06%
Cash On Cash
5.4%
Cap Rate
0.93
DSCR
$2,524
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,033
Downpayment
20%
$71,460
Closing costs
1%
$3,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,524
Total Expenses
$2,778
Mortgage P&I
69%
$1,737
Property Taxes
10%
$258
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0