Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.37% first-year return on $74,550 initial cash invested.
-6.37%
Cash On Cash
4.91%
Cap Rate
0.84
DSCR
$2,185
Rent
-$396
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
6.2%
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
$2,185
Total Expenses
$2,581
Mortgage P&I
80%
$1,740
Property Taxes
7%
$150
Home Insurance
6%
$124
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0