Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -88% first-year return on $66,024 initial cash invested.
-88%
Cash On Cash
-12.12%
Cap Rate
-2.03
DSCR
$1,953
Rent
-$4,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $6,795 expenses = $4,842 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,024
Downpayment
20%
$62,880
Closing costs
1%
$3,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,953
Total Expenses
$6,795
Mortgage P&I
80%
$1,568
Property Taxes
234%
$4,574
Home Insurance
6%
$112
HOA
2%
$33
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0