Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.31% first-year return on $66,192 initial cash invested.
-11.31%
Cash On Cash
3.84%
Cap Rate
0.67
DSCR
$2,316
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,192
Downpayment
20%
$63,040
Closing costs
1%
$3,152
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,316
Total Expenses
$2,940
Mortgage P&I
66%
$1,517
Property Taxes
31%
$707
Home Insurance
5%
$113
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0