Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.67% first-year return on $65,982 initial cash invested.
-4.67%
Cash On Cash
5.36%
Cap Rate
0.9
DSCR
$2,082
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,082 income − $2,339 expenses = $257 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,082
Total Expenses
$2,339
Mortgage P&I
75%
$1,557
Property Taxes
6%
$131
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0