Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.87% first-year return on $66,906 initial cash invested.
-3.87%
Cash On Cash
5.71%
Cap Rate
0.95
DSCR
$2,844
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,844 income − $3,060 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,906
Downpayment
20%
$63,720
Closing costs
1%
$3,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,844
Total Expenses
$3,060
Mortgage P&I
56%
$1,590
Property Taxes
22%
$618
Home Insurance
4%
$113
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0