Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.86% first-year return on $66,528 initial cash invested.
-10.86%
Cash On Cash
3.91%
Cap Rate
0.67
DSCR
$1,652
Rent
-$602
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
$66,528
Downpayment
20%
$63,360
Closing costs
1%
$3,168
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,652
Total Expenses
$2,254
Mortgage P&I
94%
$1,550
Property Taxes
10%
$173
Home Insurance
6%
$101
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0