Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.41% first-year return on $74,550 initial cash invested.
-5.41%
Cash On Cash
5.3%
Cap Rate
0.89
DSCR
$2,719
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,719
Total Expenses
$3,055
Mortgage P&I
65%
$1,768
Property Taxes
14%
$374
Home Insurance
5%
$126
HOA
3%
$80
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0