Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.09% first-year return on $66,528 initial cash invested.
-9.09%
Cash On Cash
4.68%
Cap Rate
0.75
DSCR
$1,902
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $2,406 expenses = $504 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,528
Downpayment
20%
$63,360
Closing costs
1%
$3,168
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,902
Total Expenses
$2,406
Mortgage P&I
86%
$1,644
Property Taxes
8%
$154
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0