Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.68% first-year return on $73,857 initial cash invested.
-4.68%
Cash On Cash
5.29%
Cap Rate
0.9
DSCR
$2,416
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,857
Downpayment
20%
$70,340
Closing costs
1%
$3,517
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,416
Total Expenses
$2,704
Mortgage P&I
71%
$1,718
Property Taxes
10%
$233
Home Insurance
5%
$124
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0