Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.05% first-year return on $65,667 initial cash invested.
-6.05%
Cash On Cash
5.02%
Cap Rate
0.86
DSCR
$2,455
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,667
Downpayment
20%
$62,540
Closing costs
1%
$3,127
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,455
Total Expenses
$2,786
Mortgage P&I
62%
$1,515
Property Taxes
18%
$442
Home Insurance
5%
$122
HOA
3%
$68
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0