Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.49% first-year return on $66,885 initial cash invested.
-2.49%
Cash On Cash
5.99%
Cap Rate
0.99
DSCR
$2,354
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,354 income − $2,493 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,885
Downpayment
20%
$63,700
Closing costs
1%
$3,185
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,354
Total Expenses
$2,493
Mortgage P&I
68%
$1,610
Property Taxes
7%
$157
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0