Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.51% first-year return on $66,801 initial cash invested.
-11.51%
Cash On Cash
3.8%
Cap Rate
0.65
DSCR
$1,777
Rent
-$641
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,801
Downpayment
20%
$63,620
Closing costs
1%
$3,181
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,777
Total Expenses
$2,418
Mortgage P&I
88%
$1,560
Property Taxes
16%
$281
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0