Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.15% first-year return on $65,247 initial cash invested.
-7.15%
Cash On Cash
4.69%
Cap Rate
0.81
DSCR
$1,922
Rent
-$389
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
$65,247
Downpayment
20%
$62,140
Closing costs
1%
$3,107
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,922
Total Expenses
$2,311
Mortgage P&I
78%
$1,507
Property Taxes
10%
$194
Home Insurance
6%
$111
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0