Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.94% first-year return on $74,466 initial cash invested.
-7.94%
Cash On Cash
4.56%
Cap Rate
0.78
DSCR
$2,213
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,466
Downpayment
20%
$70,920
Closing costs
1%
$3,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,213
Total Expenses
$2,706
Mortgage P&I
78%
$1,729
Property Taxes
12%
$272
Home Insurance
6%
$129
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0