Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.8% first-year return on $65,667 initial cash invested.
-13.8%
Cash On Cash
3.97%
Cap Rate
0.61
DSCR
$2,138
Rent
-$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,138 income − $2,893 expenses = $755 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,667
Downpayment
20%
$62,540
Closing costs
1%
$3,127
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,138
Total Expenses
$2,893
Mortgage P&I
79%
$1,683
Property Taxes
26%
$556
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0