Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.57% first-year return on $75,726 initial cash invested.
-2.57%
Cash On Cash
5.64%
Cap Rate
0.98
DSCR
$2,555
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,726
Downpayment
20%
$72,120
Closing costs
1%
$3,606
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,555
Total Expenses
$2,717
Mortgage P&I
68%
$1,729
Property Taxes
8%
$194
Home Insurance
5%
$129
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0