Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.46% first-year return on $65,520 initial cash invested.
-0.46%
Cash On Cash
6.16%
Cap Rate
1.06
DSCR
$2,258
Rent
-$25
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
$65,520
Downpayment
20%
$62,400
Closing costs
1%
$3,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,258
Total Expenses
$2,283
Mortgage P&I
67%
$1,514
Property Taxes
3%
$73
Home Insurance
5%
$109
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0