Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.52% first-year return on $65,730 initial cash invested.
-11.52%
Cash On Cash
3.86%
Cap Rate
0.65
DSCR
$1,627
Rent
-$631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,730
Downpayment
20%
$62,600
Closing costs
1%
$3,130
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,627
Total Expenses
$2,258
Mortgage P&I
96%
$1,558
Property Taxes
10%
$163
Home Insurance
7%
$114
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0