Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.2% first-year return on $66,591 initial cash invested.
-12.2%
Cash On Cash
4.41%
Cap Rate
0.67
DSCR
$2,098
Rent
-$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,098 income − $2,775 expenses = $677 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,591
Downpayment
20%
$63,420
Closing costs
1%
$3,171
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,098
Total Expenses
$2,775
Mortgage P&I
83%
$1,737
Property Taxes
18%
$380
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0