Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.37% first-year return on $66,738 initial cash invested.
-6.37%
Cash On Cash
5.12%
Cap Rate
0.84
DSCR
$2,050
Rent
-$354
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,738
Downpayment
20%
$63,560
Closing costs
1%
$3,178
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$2,404
Mortgage P&I
78%
$1,607
Property Taxes
5%
$101
Home Insurance
5%
$112
HOA
3%
$52
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0