Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.02% first-year return on $75,453 initial cash invested.
-0.02%
Cash On Cash
6.18%
Cap Rate
1.08
DSCR
$2,870
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,453
Downpayment
20%
$71,860
Closing costs
1%
$3,593
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,870
Total Expenses
$2,871
Mortgage P&I
60%
$1,708
Property Taxes
10%
$286
Home Insurance
5%
$130
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0