Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.59% first-year return on $66,801 initial cash invested.
-3.59%
Cash On Cash
5.69%
Cap Rate
0.94
DSCR
$2,164
Rent
-$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,164 income − $2,364 expenses = $200 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,801
Downpayment
20%
$63,620
Closing costs
1%
$3,181
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,164
Total Expenses
$2,364
Mortgage P&I
74%
$1,599
Property Taxes
4%
$89
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0