Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.51% first-year return on $66,255 initial cash invested.
-5.51%
Cash On Cash
5.2%
Cap Rate
0.88
DSCR
$2,402
Rent
-$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,255
Downpayment
20%
$63,100
Closing costs
1%
$3,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,402
Total Expenses
$2,706
Mortgage P&I
65%
$1,552
Property Taxes
18%
$425
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0