Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.27% first-year return on $66,381 initial cash invested.
-7.27%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$2,312
Rent
-$402
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,381
Downpayment
20%
$63,220
Closing costs
1%
$3,161
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,312
Total Expenses
$2,714
Mortgage P&I
68%
$1,583
Property Taxes
14%
$334
Home Insurance
5%
$114
HOA
4%
$81
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0