Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.39% first-year return on $65,667 initial cash invested.
-2.39%
Cash On Cash
5.83%
Cap Rate
0.99
DSCR
$2,264
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,264 income − $2,395 expenses = $131 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,264
Total Expenses
$2,395
Mortgage P&I
68%
$1,536
Property Taxes
6%
$129
Home Insurance
5%
$111
HOA
1%
$31
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0