Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.14% first-year return on $66,696 initial cash invested.
-2.14%
Cash On Cash
5.88%
Cap Rate
1
DSCR
$2,526
Rent
-$119
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,696
Downpayment
20%
$63,520
Closing costs
1%
$3,176
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,526
Total Expenses
$2,645
Mortgage P&I
61%
$1,549
Property Taxes
13%
$325
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0