Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.96% first-year return on $66,528 initial cash invested.
-8.96%
Cash On Cash
4.47%
Cap Rate
0.75
DSCR
$1,944
Rent
-$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,944 income − $2,441 expenses = $497 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,528
Downpayment
20%
$63,360
Closing costs
1%
$3,168
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,944
Total Expenses
$2,441
Mortgage P&I
81%
$1,581
Property Taxes
10%
$204
Home Insurance
6%
$112
HOA
2%
$39
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0