Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.47% first-year return on $66,465 initial cash invested.
-5.47%
Cash On Cash
5.7%
Cap Rate
0.89
DSCR
$2,472
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,472 income − $2,775 expenses = $303 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,465
Downpayment
20%
$63,300
Closing costs
1%
$3,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,472
Total Expenses
$2,775
Mortgage P&I
68%
$1,683
Property Taxes
14%
$351
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0