Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.5% first-year return on $74,508 initial cash invested.
-14.5%
Cash On Cash
3.04%
Cap Rate
0.52
DSCR
$1,448
Rent
-$900
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
6.1%
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
$1,448
Total Expenses
$2,348
Mortgage P&I
119%
$1,728
Property Taxes
8%
$118
Home Insurance
9%
$126
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0