Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.61% first-year return on $66,423 initial cash invested.
-4.61%
Cash On Cash
5.87%
Cap Rate
0.92
DSCR
$2,505
Rent
-$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,505 income − $2,760 expenses = $255 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,423
Downpayment
20%
$63,260
Closing costs
1%
$3,163
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,505
Total Expenses
$2,760
Mortgage P&I
67%
$1,676
Property Taxes
13%
$322
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0