Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.09% first-year return on $66,444 initial cash invested.
-16.09%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$1,484
Rent
-$891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,484 income − $2,375 expenses = $891 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,444
Downpayment
20%
$63,280
Closing costs
1%
$3,164
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,484
Total Expenses
$2,375
Mortgage P&I
108%
$1,604
Property Taxes
14%
$207
Home Insurance
8%
$112
HOA
5%
$67
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0