Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.74% first-year return on $74,928 initial cash invested.
-6.74%
Cash On Cash
4.73%
Cap Rate
0.82
DSCR
$2,095
Rent
-$421
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
$74,928
Downpayment
20%
$71,360
Closing costs
1%
$3,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,095
Total Expenses
$2,516
Mortgage P&I
82%
$1,723
Property Taxes
5%
$114
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0