Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.98% first-year return on $75,012 initial cash invested.
-4.98%
Cash On Cash
5.24%
Cap Rate
0.9
DSCR
$2,566
Rent
-$311
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,012
Downpayment
20%
$71,440
Closing costs
1%
$3,572
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,566
Total Expenses
$2,877
Mortgage P&I
68%
$1,743
Property Taxes
13%
$331
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0