Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.56% first-year return on $74,445 initial cash invested.
-12.56%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$2,058
Rent
-$779
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
$74,445
Downpayment
20%
$70,900
Closing costs
1%
$3,545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,058
Total Expenses
$2,837
Mortgage P&I
85%
$1,745
Property Taxes
6%
$123
Home Insurance
6%
$124
HOA
15%
$310
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0