Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.67% first-year return on $74,970 initial cash invested.
-9.67%
Cash On Cash
4.37%
Cap Rate
0.73
DSCR
$2,396
Rent
-$604
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,970
Downpayment
20%
$71,400
Closing costs
1%
$3,570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,396
Total Expenses
$3,000
Mortgage P&I
75%
$1,785
Property Taxes
19%
$466
Home Insurance
5%
$125
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0