Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.24% first-year return on $66,822 initial cash invested.
-14.24%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$2,504
Rent
-$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $3,297 expenses = $793 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,822
Downpayment
20%
$63,640
Closing costs
1%
$3,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,504
Total Expenses
$3,297
Mortgage P&I
63%
$1,575
Property Taxes
34%
$853
Home Insurance
5%
$116
HOA
4%
$103
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0