Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.03% first-year return on $66,675 initial cash invested.
-9.03%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$1,786
Rent
-$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,786 income − $2,288 expenses = $502 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,786
Total Expenses
$2,288
Mortgage P&I
89%
$1,586
Property Taxes
7%
$122
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0