Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.63% first-year return on $66,990 initial cash invested.
-12.63%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$1,861
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,861 income − $2,566 expenses = $705 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,861
Total Expenses
$2,566
Mortgage P&I
86%
$1,600
Property Taxes
20%
$367
Home Insurance
6%
$115
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0