Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.23% first-year return on $65,436 initial cash invested.
-3.23%
Cash On Cash
5.91%
Cap Rate
0.96
DSCR
$2,398
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,398 income − $2,574 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,436
Downpayment
20%
$62,320
Closing costs
1%
$3,116
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,398
Total Expenses
$2,574
Mortgage P&I
66%
$1,590
Property Taxes
10%
$248
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0