Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.88% first-year return on $66,381 initial cash invested.
-5.88%
Cash On Cash
5.2%
Cap Rate
0.88
DSCR
$2,593
Rent
-$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,593 income − $2,918 expenses = $325 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,381
Downpayment
20%
$63,220
Closing costs
1%
$3,161
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,593
Total Expenses
$2,918
Mortgage P&I
60%
$1,565
Property Taxes
18%
$458
Home Insurance
4%
$114
HOA
4%
$106
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0