Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.5% first-year return on $66,276 initial cash invested.
-6.5%
Cash On Cash
5.07%
Cap Rate
0.84
DSCR
$2,078
Rent
-$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,078 income − $2,437 expenses = $359 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,276
Downpayment
20%
$63,120
Closing costs
1%
$3,156
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,078
Total Expenses
$2,437
Mortgage P&I
76%
$1,589
Property Taxes
9%
$193
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0