Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.92% first-year return on $74,970 initial cash invested.
-5.92%
Cash On Cash
4.93%
Cap Rate
0.85
DSCR
$2,119
Rent
-$370
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
$74,970
Downpayment
20%
$71,400
Closing costs
1%
$3,570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,119
Total Expenses
$2,489
Mortgage P&I
82%
$1,731
Property Taxes
4%
$82
Home Insurance
6%
$125
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0