Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.67% first-year return on $66,381 initial cash invested.
-0.67%
Cash On Cash
6.32%
Cap Rate
1.06
DSCR
$2,537
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,537 income − $2,574 expenses = $37 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,381
Downpayment
20%
$63,220
Closing costs
1%
$3,161
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,537
Total Expenses
$2,574
Mortgage P&I
62%
$1,575
Property Taxes
9%
$228
Home Insurance
4%
$111
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0