Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.18% first-year return on $66,255 initial cash invested.
-6.18%
Cash On Cash
5.07%
Cap Rate
0.87
DSCR
$2,904
Rent
-$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,255
Downpayment
20%
$63,100
Closing costs
1%
$3,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,904
Total Expenses
$3,245
Mortgage P&I
53%
$1,528
Property Taxes
22%
$649
Home Insurance
4%
$114
HOA
7%
$200
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0