Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.79% first-year return on $67,074 initial cash invested.
-0.79%
Cash On Cash
6.55%
Cap Rate
1.05
DSCR
$2,515
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,515 income − $2,559 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,074
Downpayment
20%
$63,880
Closing costs
1%
$3,194
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,515
Total Expenses
$2,559
Mortgage P&I
66%
$1,662
Property Taxes
5%
$128
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0