Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.53% first-year return on $65,562 initial cash invested.
-6.53%
Cash On Cash
4.88%
Cap Rate
0.83
DSCR
$2,078
Rent
-$357
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,562
Downpayment
20%
$62,440
Closing costs
1%
$3,122
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,078
Total Expenses
$2,435
Mortgage P&I
73%
$1,523
Property Taxes
12%
$252
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0