Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.17% first-year return on $65,667 initial cash invested.
-9.17%
Cash On Cash
4.35%
Cap Rate
0.74
DSCR
$1,877
Rent
-$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,877 income − $2,379 expenses = $502 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,667
Downpayment
20%
$62,540
Closing costs
1%
$3,127
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,877
Total Expenses
$2,379
Mortgage P&I
82%
$1,542
Property Taxes
13%
$236
Home Insurance
6%
$112
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0