Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.8% first-year return on $65,961 initial cash invested.
-5.8%
Cash On Cash
5.13%
Cap Rate
0.86
DSCR
$1,978
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,961
Downpayment
20%
$62,820
Closing costs
1%
$3,141
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,978
Total Expenses
$2,297
Mortgage P&I
79%
$1,562
Property Taxes
6%
$110
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0