Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.14% first-year return on $66,759 initial cash invested.
-2.14%
Cash On Cash
6.24%
Cap Rate
1
DSCR
$2,312
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $2,431 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,759
Downpayment
20%
$63,580
Closing costs
1%
$3,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,312
Total Expenses
$2,431
Mortgage P&I
72%
$1,656
Property Taxes
1%
$28
Home Insurance
5%
$112
HOA
1%
$33
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0