Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.23% first-year return on $66,696 initial cash invested.
-9.23%
Cash On Cash
4.44%
Cap Rate
0.74
DSCR
$2,127
Rent
-$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,127 income − $2,640 expenses = $513 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,696
Downpayment
20%
$63,520
Closing costs
1%
$3,176
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,127
Total Expenses
$2,640
Mortgage P&I
74%
$1,583
Property Taxes
18%
$389
Home Insurance
5%
$115
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0