Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.92% first-year return on $66,591 initial cash invested.
-8.92%
Cash On Cash
4.37%
Cap Rate
0.74
DSCR
$1,958
Rent
-$495
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
$66,591
Downpayment
20%
$63,420
Closing costs
1%
$3,171
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,958
Total Expenses
$2,453
Mortgage P&I
79%
$1,553
Property Taxes
12%
$230
Home Insurance
6%
$114
HOA
2%
$47
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0