Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.6% first-year return on $65,520 initial cash invested.
-5.6%
Cash On Cash
5.03%
Cap Rate
0.86
DSCR
$1,850
Rent
-$306
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
$65,520
Downpayment
20%
$62,400
Closing costs
1%
$3,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$2,156
Mortgage P&I
82%
$1,523
Property Taxes
2%
$44
Home Insurance
6%
$109
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0