Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.16% first-year return on $66,465 initial cash invested.
-10.16%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$1,735
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,465
Downpayment
20%
$63,300
Closing costs
1%
$3,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,735
Total Expenses
$2,298
Mortgage P&I
89%
$1,550
Property Taxes
10%
$168
Home Insurance
6%
$112
HOA
1%
$16
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0