Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.14% first-year return on $66,591 initial cash invested.
-17.14%
Cash On Cash
2.41%
Cap Rate
0.42
DSCR
$1,176
Rent
-$951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,591
Downpayment
20%
$63,420
Closing costs
1%
$3,171
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,176
Total Expenses
$2,127
Mortgage P&I
130%
$1,530
Property Taxes
15%
$176
Home Insurance
10%
$114
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0