Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.19% first-year return on $65,457 initial cash invested.
-10.19%
Cash On Cash
4.29%
Cap Rate
0.7
DSCR
$1,683
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,683 income − $2,239 expenses = $556 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,457
Downpayment
20%
$62,340
Closing costs
1%
$3,117
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,683
Total Expenses
$2,239
Mortgage P&I
94%
$1,586
Property Taxes
6%
$106
Home Insurance
7%
$110
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0