Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.03% first-year return on $65,457 initial cash invested.
-6.03%
Cash On Cash
5%
Cap Rate
0.85
DSCR
$2,152
Rent
-$329
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
$65,457
Downpayment
20%
$62,340
Closing costs
1%
$3,117
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,152
Total Expenses
$2,481
Mortgage P&I
71%
$1,520
Property Taxes
14%
$296
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0