Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.96% first-year return on $66,402 initial cash invested.
-14.96%
Cash On Cash
3.89%
Cap Rate
0.58
DSCR
$1,741
Rent
-$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,741 income − $2,569 expenses = $828 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,402
Downpayment
20%
$63,240
Closing costs
1%
$3,162
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,741
Total Expenses
$2,569
Mortgage P&I
101%
$1,767
Property Taxes
6%
$103
Home Insurance
7%
$114
HOA
8%
$133
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0