Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.2% first-year return on $66,024 initial cash invested.
-10.2%
Cash On Cash
4.32%
Cap Rate
0.71
DSCR
$2,065
Rent
-$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,065 income − $2,626 expenses = $561 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,024
Downpayment
20%
$62,880
Closing costs
1%
$3,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,065
Total Expenses
$2,626
Mortgage P&I
77%
$1,590
Property Taxes
18%
$372
Home Insurance
5%
$107
HOA
1%
$21
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0