Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.58% first-year return on $74,508 initial cash invested.
-12.58%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$2,019
Rent
-$781
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,508
Downpayment
20%
$70,960
Closing costs
1%
$3,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,019
Total Expenses
$2,800
Mortgage P&I
87%
$1,749
Property Taxes
20%
$400
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0