Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.82% first-year return on $66,759 initial cash invested.
-2.82%
Cash On Cash
5.76%
Cap Rate
0.97
DSCR
$2,125
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,125 income − $2,282 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,125
Total Expenses
$2,282
Mortgage P&I
74%
$1,578
Property Taxes
3%
$58
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0