Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.6% first-year return on $66,360 initial cash invested.
-13.6%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$1,400
Rent
-$752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,360
Downpayment
20%
$63,200
Closing costs
1%
$3,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$2,152
Mortgage P&I
112%
$1,562
Property Taxes
8%
$115
Home Insurance
8%
$111
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0