Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.19% first-year return on $65,709 initial cash invested.
-6.19%
Cash On Cash
4.95%
Cap Rate
0.85
DSCR
$2,158
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,709
Downpayment
20%
$62,580
Closing costs
1%
$3,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,158
Total Expenses
$2,497
Mortgage P&I
71%
$1,522
Property Taxes
14%
$304
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0