Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.3% first-year return on $66,906 initial cash invested.
-11.3%
Cash On Cash
4.62%
Cap Rate
0.7
DSCR
$2,176
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,176 income − $2,806 expenses = $630 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,906
Downpayment
20%
$63,720
Closing costs
1%
$3,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,176
Total Expenses
$2,806
Mortgage P&I
80%
$1,747
Property Taxes
17%
$376
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0