Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.42% first-year return on $65,583 initial cash invested.
-14.42%
Cash On Cash
3.46%
Cap Rate
0.56
DSCR
$1,812
Rent
-$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,812 income − $2,600 expenses = $788 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,583
Downpayment
20%
$62,460
Closing costs
1%
$3,123
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,812
Total Expenses
$2,600
Mortgage P&I
88%
$1,598
Property Taxes
23%
$420
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0