Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.78% first-year return on $75,243 initial cash invested.
-9.78%
Cash On Cash
4.46%
Cap Rate
0.73
DSCR
$2,227
Rent
-$613
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,243
Downpayment
20%
$71,660
Closing costs
1%
$3,583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,227
Total Expenses
$2,840
Mortgage P&I
82%
$1,833
Property Taxes
13%
$286
Home Insurance
6%
$142
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0