Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.35% first-year return on $65,898 initial cash invested.
-3.35%
Cash On Cash
5.45%
Cap Rate
0.95
DSCR
$2,317
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,898
Downpayment
20%
$62,760
Closing costs
1%
$3,138
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,317
Total Expenses
$2,501
Mortgage P&I
64%
$1,492
Property Taxes
13%
$294
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0