Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.02% first-year return on $73,374 initial cash invested.
-11.02%
Cash On Cash
3.87%
Cap Rate
0.67
DSCR
$2,165
Rent
-$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,374
Downpayment
20%
$69,880
Closing costs
1%
$3,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,165
Total Expenses
$2,839
Mortgage P&I
78%
$1,694
Property Taxes
19%
$418
Home Insurance
6%
$128
HOA
2%
$37
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0