Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.88% first-year return on $75,138 initial cash invested.
-5.88%
Cash On Cash
4.99%
Cap Rate
0.85
DSCR
$2,277
Rent
-$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,138
Downpayment
20%
$71,560
Closing costs
1%
$3,578
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,277
Total Expenses
$2,645
Mortgage P&I
77%
$1,743
Property Taxes
8%
$178
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0