Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.19% first-year return on $66,339 initial cash invested.
-2.19%
Cash On Cash
5.69%
Cap Rate
0.99
DSCR
$2,117
Rent
-$121
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,339
Downpayment
20%
$63,180
Closing costs
1%
$3,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,117
Total Expenses
$2,238
Mortgage P&I
71%
$1,512
Property Taxes
3%
$59
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0