Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.43% first-year return on $66,990 initial cash invested.
-11.43%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$1,755
Rent
-$638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,755 income − $2,393 expenses = $638 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,755
Total Expenses
$2,393
Mortgage P&I
92%
$1,609
Property Taxes
11%
$190
Home Insurance
6%
$112
HOA
1%
$25
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0