Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.34% first-year return on $66,990 initial cash invested.
-16.34%
Cash On Cash
2.68%
Cap Rate
0.46
DSCR
$1,347
Rent
-$912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,347
Total Expenses
$2,259
Mortgage P&I
116%
$1,558
Property Taxes
18%
$237
Home Insurance
8%
$114
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0