Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.04% first-year return on $66,108 initial cash invested.
-7.04%
Cash On Cash
4.74%
Cap Rate
0.81
DSCR
$2,047
Rent
-$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,108
Downpayment
20%
$62,960
Closing costs
1%
$3,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,047
Total Expenses
$2,435
Mortgage P&I
75%
$1,530
Property Taxes
12%
$245
Home Insurance
5%
$111
HOA
1%
$17
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0