Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.8% first-year return on $66,024 initial cash invested.
-9.8%
Cash On Cash
4.5%
Cap Rate
0.73
DSCR
$1,910
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,910 income − $2,449 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,024
Downpayment
20%
$62,880
Closing costs
1%
$3,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$2,449
Mortgage P&I
85%
$1,623
Property Taxes
12%
$228
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0