Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.29% first-year return on $66,801 initial cash invested.
-6.29%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$2,060
Rent
-$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,060 income − $2,410 expenses = $350 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,801
Downpayment
20%
$63,620
Closing costs
1%
$3,181
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$2,410
Mortgage P&I
77%
$1,581
Property Taxes
9%
$178
Home Insurance
6%
$115
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0