Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.9% first-year return on $66,213 initial cash invested.
-12.9%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$1,938
Rent
-$712
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,213
Downpayment
20%
$63,060
Closing costs
1%
$3,153
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,938
Total Expenses
$2,650
Mortgage P&I
79%
$1,539
Property Taxes
25%
$493
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0