Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.63% first-year return on $66,339 initial cash invested.
-7.63%
Cash On Cash
5%
Cap Rate
0.81
DSCR
$2,336
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,336 income − $2,758 expenses = $422 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,339
Downpayment
20%
$63,180
Closing costs
1%
$3,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,336
Total Expenses
$2,758
Mortgage P&I
69%
$1,621
Property Taxes
18%
$417
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0