Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.44% first-year return on $65,940 initial cash invested.
-5.44%
Cash On Cash
6.04%
Cap Rate
0.9
DSCR
$2,480
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,480 income − $2,779 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,940
Downpayment
20%
$62,800
Closing costs
1%
$3,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,480
Total Expenses
$2,779
Mortgage P&I
71%
$1,755
Property Taxes
11%
$267
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0