Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.72% first-year return on $66,948 initial cash invested.
-9.72%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$1,924
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,924 income − $2,466 expenses = $542 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,948
Downpayment
20%
$63,760
Closing costs
1%
$3,188
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,924
Total Expenses
$2,466
Mortgage P&I
83%
$1,597
Property Taxes
13%
$256
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0