Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.71% first-year return on $66,696 initial cash invested.
-3.71%
Cash On Cash
5.71%
Cap Rate
0.95
DSCR
$2,422
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,696
Downpayment
20%
$63,520
Closing costs
1%
$3,176
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,422
Total Expenses
$2,628
Mortgage P&I
66%
$1,597
Property Taxes
3%
$61
Home Insurance
14%
$341
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0