Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.98% first-year return on $66,969 initial cash invested.
-9.98%
Cash On Cash
4.46%
Cap Rate
0.72
DSCR
$1,818
Rent
-$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,818 income − $2,375 expenses = $557 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,969
Downpayment
20%
$63,780
Closing costs
1%
$3,189
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,818
Total Expenses
$2,375
Mortgage P&I
91%
$1,651
Property Taxes
8%
$137
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0