Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.06% first-year return on $65,835 initial cash invested.
-4.06%
Cash On Cash
5.4%
Cap Rate
0.93
DSCR
$2,326
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,835
Downpayment
20%
$62,700
Closing costs
1%
$3,135
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,326
Total Expenses
$2,549
Mortgage P&I
65%
$1,517
Property Taxes
14%
$315
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0