Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.31% first-year return on $66,633 initial cash invested.
-7.31%
Cash On Cash
5.09%
Cap Rate
0.82
DSCR
$2,397
Rent
-$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,397 income − $2,803 expenses = $406 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,633
Downpayment
20%
$63,460
Closing costs
1%
$3,173
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,397
Total Expenses
$2,803
Mortgage P&I
68%
$1,631
Property Taxes
18%
$436
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0