Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.72% first-year return on $66,969 initial cash invested.
-7.72%
Cash On Cash
5.45%
Cap Rate
0.83
DSCR
$2,551
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,551 income − $2,982 expenses = $431 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,969
Downpayment
20%
$63,780
Closing costs
1%
$3,189
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,551
Total Expenses
$2,982
Mortgage P&I
69%
$1,751
Property Taxes
14%
$368
Home Insurance
5%
$116
HOA
3%
$83
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0