Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.15% first-year return on $65,772 initial cash invested.
-12.15%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$1,774
Rent
-$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,774 income − $2,440 expenses = $666 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,772
Downpayment
20%
$62,640
Closing costs
1%
$3,132
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,774
Total Expenses
$2,440
Mortgage P&I
88%
$1,568
Property Taxes
17%
$294
Home Insurance
7%
$117
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0