Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.04% first-year return on $65,730 initial cash invested.
-15.04%
Cash On Cash
3.25%
Cap Rate
0.53
DSCR
$1,514
Rent
-$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,514 income − $2,338 expenses = $824 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,730
Downpayment
20%
$62,600
Closing costs
1%
$3,130
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,514
Total Expenses
$2,338
Mortgage P&I
105%
$1,595
Property Taxes
16%
$237
Home Insurance
7%
$112
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0