Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.12% first-year return on $74,592 initial cash invested.
-10.12%
Cash On Cash
4.18%
Cap Rate
0.71
DSCR
$2,304
Rent
-$629
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
$74,592
Downpayment
20%
$71,040
Closing costs
1%
$3,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,304
Total Expenses
$2,933
Mortgage P&I
76%
$1,751
Property Taxes
20%
$458
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0