Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.1% first-year return on $66,759 initial cash invested.
-12.1%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$1,575
Rent
-$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,575 income − $2,248 expenses = $673 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,759
Downpayment
20%
$63,580
Closing costs
1%
$3,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,575
Total Expenses
$2,248
Mortgage P&I
102%
$1,606
Property Taxes
7%
$118
Home Insurance
7%
$114
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0