Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.63% first-year return on $73,794 initial cash invested.
-7.63%
Cash On Cash
4.62%
Cap Rate
0.79
DSCR
$2,082
Rent
-$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,794
Downpayment
20%
$70,280
Closing costs
1%
$3,514
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,082
Total Expenses
$2,551
Mortgage P&I
82%
$1,717
Property Taxes
8%
$167
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0