Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.89% first-year return on $66,612 initial cash invested.
-1.89%
Cash On Cash
6.05%
Cap Rate
1.01
DSCR
$2,368
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,368 income − $2,473 expenses = $105 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,612
Downpayment
20%
$63,440
Closing costs
1%
$3,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,368
Total Expenses
$2,473
Mortgage P&I
67%
$1,587
Property Taxes
7%
$155
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0