Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.8% first-year return on $65,646 initial cash invested.
-6.8%
Cash On Cash
4.89%
Cap Rate
0.82
DSCR
$1,980
Rent
-$372
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
$65,646
Downpayment
20%
$62,520
Closing costs
1%
$3,126
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$2,352
Mortgage P&I
78%
$1,546
Property Taxes
9%
$181
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0