Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.49% first-year return on $66,213 initial cash invested.
-4.49%
Cash On Cash
5.39%
Cap Rate
0.93
DSCR
$2,694
Rent
-$248
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,213
Downpayment
20%
$63,060
Closing costs
1%
$3,153
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,694
Total Expenses
$2,942
Mortgage P&I
57%
$1,528
Property Taxes
13%
$362
Home Insurance
4%
$114
HOA
9%
$237
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0