Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.79% first-year return on $65,877 initial cash invested.
-13.79%
Cash On Cash
3.66%
Cap Rate
0.58
DSCR
$1,421
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,421 income − $2,178 expenses = $757 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,877
Downpayment
20%
$62,740
Closing costs
1%
$3,137
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,421
Total Expenses
$2,178
Mortgage P&I
116%
$1,642
Property Taxes
4%
$53
Home Insurance
8%
$114
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0