Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.1% first-year return on $66,402 initial cash invested.
-2.1%
Cash On Cash
5.89%
Cap Rate
1
DSCR
$2,323
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,402
Downpayment
20%
$63,240
Closing costs
1%
$3,162
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,323
Total Expenses
$2,439
Mortgage P&I
67%
$1,552
Property Taxes
7%
$172
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0