Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.95% first-year return on $66,885 initial cash invested.
-12.95%
Cash On Cash
3.49%
Cap Rate
0.6
DSCR
$1,953
Rent
-$722
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,885
Downpayment
20%
$63,700
Closing costs
1%
$3,185
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,953
Total Expenses
$2,675
Mortgage P&I
79%
$1,549
Property Taxes
21%
$410
Home Insurance
6%
$114
HOA
5%
$94
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0