Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.76% first-year return on $65,835 initial cash invested.
-5.76%
Cash On Cash
5.4%
Cap Rate
0.87
DSCR
$2,141
Rent
-$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,141 income − $2,457 expenses = $316 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,835
Downpayment
20%
$62,700
Closing costs
1%
$3,135
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,141
Total Expenses
$2,457
Mortgage P&I
76%
$1,620
Property Taxes
8%
$167
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0