Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.33% first-year return on $65,898 initial cash invested.
-2.33%
Cash On Cash
6.22%
Cap Rate
1
DSCR
$2,470
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,470 income − $2,598 expenses = $128 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,898
Downpayment
20%
$62,760
Closing costs
1%
$3,138
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,470
Total Expenses
$2,598
Mortgage P&I
66%
$1,630
Property Taxes
8%
$191
Home Insurance
4%
$105
HOA
1%
$29
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0