Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.63% first-year return on $66,969 initial cash invested.
-6.63%
Cash On Cash
5.06%
Cap Rate
0.84
DSCR
$2,165
Rent
-$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,165 income − $2,535 expenses = $370 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,969
Downpayment
20%
$63,780
Closing costs
1%
$3,189
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,165
Total Expenses
$2,535
Mortgage P&I
74%
$1,608
Property Taxes
12%
$253
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0