Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.8% first-year return on $65,436 initial cash invested.
-8.8%
Cash On Cash
4.53%
Cap Rate
0.77
DSCR
$2,488
Rent
-$480
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,436
Downpayment
20%
$62,320
Closing costs
1%
$3,116
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,488
Total Expenses
$2,968
Mortgage P&I
62%
$1,533
Property Taxes
27%
$677
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0