Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.08% first-year return on $66,780 initial cash invested.
-2.08%
Cash On Cash
5.79%
Cap Rate
1
DSCR
$2,394
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,780
Downpayment
20%
$63,600
Closing costs
1%
$3,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,394
Total Expenses
$2,510
Mortgage P&I
64%
$1,531
Property Taxes
10%
$240
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0