Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.96% first-year return on $65,583 initial cash invested.
-10.96%
Cash On Cash
4.35%
Cap Rate
0.69
DSCR
$1,785
Rent
-$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,785 income − $2,384 expenses = $599 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,583
Downpayment
20%
$62,460
Closing costs
1%
$3,123
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,785
Total Expenses
$2,384
Mortgage P&I
92%
$1,641
Property Taxes
8%
$137
Home Insurance
6%
$111
HOA
2%
$32
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0