Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.96% first-year return on $66,003 initial cash invested.
-23.96%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$1,472
Rent
-$1,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,472 income − $2,790 expenses = $1,318 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,003
Downpayment
20%
$62,860
Closing costs
1%
$3,143
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,472
Total Expenses
$2,790
Mortgage P&I
108%
$1,589
Property Taxes
42%
$617
Home Insurance
14%
$201
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0