Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.15% first-year return on $66,570 initial cash invested.
-8.15%
Cash On Cash
4.69%
Cap Rate
0.77
DSCR
$1,802
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,802 income − $2,254 expenses = $452 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,802
Total Expenses
$2,254
Mortgage P&I
89%
$1,601
Property Taxes
4%
$74
Home Insurance
6%
$111
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0