Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.6% first-year return on $65,982 initial cash invested.
-2.6%
Cash On Cash
6%
Cap Rate
0.98
DSCR
$2,311
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,311 income − $2,454 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,982
Downpayment
20%
$62,840
Closing costs
1%
$3,142
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,311
Total Expenses
$2,454
Mortgage P&I
69%
$1,598
Property Taxes
6%
$138
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0