Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.61% first-year return on $66,234 initial cash invested.
-1.61%
Cash On Cash
6%
Cap Rate
1.02
DSCR
$2,418
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,234
Downpayment
20%
$63,080
Closing costs
1%
$3,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,418
Total Expenses
$2,507
Mortgage P&I
64%
$1,546
Property Taxes
9%
$222
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0