Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.86% first-year return on $74,130 initial cash invested.
-6.86%
Cash On Cash
4.75%
Cap Rate
0.82
DSCR
$2,270
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,130
Downpayment
20%
$70,600
Closing costs
1%
$3,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,270
Total Expenses
$2,694
Mortgage P&I
75%
$1,707
Property Taxes
12%
$270
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0