Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.03% first-year return on $66,969 initial cash invested.
-9.03%
Cash On Cash
4.65%
Cap Rate
0.75
DSCR
$1,846
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,846 income − $2,350 expenses = $504 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,969
Downpayment
20%
$63,780
Closing costs
1%
$3,189
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,846
Total Expenses
$2,350
Mortgage P&I
89%
$1,648
Property Taxes
4%
$66
Home Insurance
6%
$116
HOA
2%
$40
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0