Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.33% first-year return on $66,570 initial cash invested.
-10.33%
Cash On Cash
4.04%
Cap Rate
0.69
DSCR
$1,880
Rent
-$573
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
$66,570
Downpayment
20%
$63,400
Closing costs
1%
$3,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,880
Total Expenses
$2,453
Mortgage P&I
82%
$1,547
Property Taxes
16%
$306
Home Insurance
6%
$111
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0