Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.29% first-year return on $65,961 initial cash invested.
-3.29%
Cash On Cash
5.71%
Cap Rate
0.95
DSCR
$2,087
Rent
-$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,087 income − $2,268 expenses = $181 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,961
Downpayment
20%
$62,820
Closing costs
1%
$3,141
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,087
Total Expenses
$2,268
Mortgage P&I
75%
$1,572
Property Taxes
2%
$42
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0