Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.98% first-year return on $65,436 initial cash invested.
-5.98%
Cash On Cash
4.93%
Cap Rate
0.85
DSCR
$2,048
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,436
Downpayment
20%
$62,320
Closing costs
1%
$3,116
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,048
Total Expenses
$2,374
Mortgage P&I
73%
$1,505
Property Taxes
10%
$210
Home Insurance
5%
$110
HOA
1%
$17
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0