Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.16% first-year return on $65,562 initial cash invested.
-16.16%
Cash On Cash
2.64%
Cap Rate
0.46
DSCR
$1,235
Rent
-$883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,562
Downpayment
20%
$62,440
Closing costs
1%
$3,122
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,235
Total Expenses
$2,118
Mortgage P&I
122%
$1,507
Property Taxes
14%
$177
Home Insurance
9%
$112
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0