Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.1% first-year return on $74,970 initial cash invested.
-8.1%
Cash On Cash
4.61%
Cap Rate
0.78
DSCR
$2,383
Rent
-$506
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
6.3%
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
$2,383
Total Expenses
$2,889
Mortgage P&I
74%
$1,758
Property Taxes
12%
$279
Home Insurance
5%
$126
HOA
4%
$107
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0