Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.77% first-year return on $66,354 initial cash invested.
-2.77%
Cash On Cash
5.74%
Cap Rate
0.97
DSCR
$2,125
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,354
Downpayment
20%
$63,194
Closing costs
1%
$3,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,125
Total Expenses
$2,278
Mortgage P&I
73%
$1,558
Property Taxes
3%
$57
Home Insurance
5%
$111
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0