Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.67% first-year return on $65,856 initial cash invested.
-6.67%
Cash On Cash
5.06%
Cap Rate
0.83
DSCR
$2,041
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,041 income − $2,407 expenses = $366 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,856
Downpayment
20%
$62,720
Closing costs
1%
$3,136
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,041
Total Expenses
$2,407
Mortgage P&I
78%
$1,587
Property Taxes
9%
$178
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0