Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.07% first-year return on $66,549 initial cash invested.
-5.07%
Cash On Cash
5.33%
Cap Rate
0.89
DSCR
$1,985
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,985 income − $2,266 expenses = $281 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,549
Downpayment
20%
$63,380
Closing costs
1%
$3,169
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,985
Total Expenses
$2,266
Mortgage P&I
80%
$1,590
Property Taxes
3%
$50
Home Insurance
6%
$111
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0