Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.87% first-year return on $73,710 initial cash invested.
-11.87%
Cash On Cash
3.74%
Cap Rate
0.64
DSCR
$2,074
Rent
-$729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,710
Downpayment
20%
$70,200
Closing costs
1%
$3,510
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,074
Total Expenses
$2,803
Mortgage P&I
83%
$1,719
Property Taxes
20%
$423
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0