Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.79% first-year return on $66,759 initial cash invested.
-8.79%
Cash On Cash
5.01%
Cap Rate
0.77
DSCR
$2,044
Rent
-$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,044 income − $2,533 expenses = $489 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,759
Downpayment
20%
$63,580
Closing costs
1%
$3,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,044
Total Expenses
$2,533
Mortgage P&I
84%
$1,715
Property Taxes
8%
$172
Home Insurance
6%
$115
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0