Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.96% first-year return on $66,066 initial cash invested.
-7.96%
Cash On Cash
4.48%
Cap Rate
0.77
DSCR
$1,854
Rent
-$438
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,066
Downpayment
20%
$62,920
Closing costs
1%
$3,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,854
Total Expenses
$2,292
Mortgage P&I
82%
$1,520
Property Taxes
9%
$176
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0