Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.54% first-year return on $66,024 initial cash invested.
-7.54%
Cash On Cash
4.83%
Cap Rate
0.8
DSCR
$2,091
Rent
-$415
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,024
Downpayment
20%
$62,880
Closing costs
1%
$3,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,091
Total Expenses
$2,506
Mortgage P&I
75%
$1,575
Property Taxes
13%
$273
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$125
Maintenance
5%
$105
Other
0%
$0