Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.96% first-year return on $66,150 initial cash invested.
-2.96%
Cash On Cash
5.64%
Cap Rate
0.98
DSCR
$2,586
Rent
-$163
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,586
Total Expenses
$2,749
Mortgage P&I
59%
$1,514
Property Taxes
17%
$447
Home Insurance
4%
$116
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0