Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.85% first-year return on $65,856 initial cash invested.
-7.85%
Cash On Cash
5.15%
Cap Rate
0.81
DSCR
$2,202
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $2,633 expenses = $431 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,202
Total Expenses
$2,633
Mortgage P&I
76%
$1,667
Property Taxes
18%
$392
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0