Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.61% first-year return on $75,096 initial cash invested.
-10.61%
Cash On Cash
3.95%
Cap Rate
0.67
DSCR
$1,848
Rent
-$664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,096
Downpayment
20%
$71,520
Closing costs
1%
$3,576
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,848
Total Expenses
$2,512
Mortgage P&I
95%
$1,748
Property Taxes
9%
$157
Home Insurance
7%
$127
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0