Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.52% first-year return on $66,465 initial cash invested.
-6.52%
Cash On Cash
5.93%
Cap Rate
0.88
DSCR
$2,877
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,877 income − $3,238 expenses = $361 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,465
Downpayment
20%
$63,300
Closing costs
1%
$3,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,877
Total Expenses
$3,238
Mortgage P&I
62%
$1,780
Property Taxes
21%
$598
Home Insurance
4%
$111
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0