Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.68% first-year return on $66,444 initial cash invested.
-12.68%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$1,860
Rent
-$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $2,562 expenses = $702 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,444
Downpayment
20%
$63,280
Closing costs
1%
$3,164
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$2,562
Mortgage P&I
87%
$1,611
Property Taxes
19%
$355
Home Insurance
6%
$112
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0