Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.76% first-year return on $65,289 initial cash invested.
-2.76%
Cash On Cash
5.64%
Cap Rate
0.97
DSCR
$2,122
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,289
Downpayment
20%
$62,180
Closing costs
1%
$3,109
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,122
Total Expenses
$2,272
Mortgage P&I
71%
$1,505
Property Taxes
5%
$106
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0