Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.37% first-year return on $66,990 initial cash invested.
-5.37%
Cash On Cash
5.3%
Cap Rate
0.89
DSCR
$2,433
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $2,733 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,433
Total Expenses
$2,733
Mortgage P&I
65%
$1,588
Property Taxes
16%
$400
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0