Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.17% first-year return on $66,675 initial cash invested.
-5.17%
Cash On Cash
5.84%
Cap Rate
0.9
DSCR
$2,338
Rent
-$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,338 income − $2,625 expenses = $287 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,675
Downpayment
20%
$63,500
Closing costs
1%
$3,175
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,338
Total Expenses
$2,625
Mortgage P&I
73%
$1,714
Property Taxes
7%
$171
Home Insurance
5%
$111
HOA
1%
$21
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0