Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.75% first-year return on $66,654 initial cash invested.
-13.75%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$1,890
Rent
-$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,654
Downpayment
20%
$63,480
Closing costs
1%
$3,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$2,654
Mortgage P&I
84%
$1,587
Property Taxes
25%
$463
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0