Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.15% first-year return on $66,759 initial cash invested.
-4.15%
Cash On Cash
5.33%
Cap Rate
0.93
DSCR
$2,466
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,759
Downpayment
20%
$63,580
Closing costs
1%
$3,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,466
Total Expenses
$2,697
Mortgage P&I
62%
$1,521
Property Taxes
17%
$430
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0