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 $66,129 initial cash invested.
-7.15%
Cash On Cash
4.84%
Cap Rate
0.81
DSCR
$2,068
Rent
-$394
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,068
Total Expenses
$2,462
Mortgage P&I
76%
$1,562
Property Taxes
12%
$253
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0