Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.38% first-year return on $75,306 initial cash invested.
-12.38%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$2,158
Rent
-$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,306
Downpayment
20%
$71,720
Closing costs
1%
$3,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,158
Total Expenses
$2,935
Mortgage P&I
82%
$1,779
Property Taxes
24%
$511
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0