Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.06% first-year return on $75,222 initial cash invested.
-15.06%
Cash On Cash
3.01%
Cap Rate
0.51
DSCR
$1,892
Rent
-$944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,222
Downpayment
20%
$71,640
Closing costs
1%
$3,582
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,892
Total Expenses
$2,836
Mortgage P&I
92%
$1,746
Property Taxes
25%
$468
Home Insurance
7%
$129
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0