Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.26% first-year return on $67,011 initial cash invested.
-2.26%
Cash On Cash
6.77%
Cap Rate
1.01
DSCR
$2,834
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,834 income − $2,960 expenses = $126 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,011
Downpayment
20%
$63,820
Closing costs
1%
$3,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,834
Total Expenses
$2,960
Mortgage P&I
63%
$1,785
Property Taxes
12%
$326
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0