Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.06% first-year return on $66,759 initial cash invested.
-6.06%
Cash On Cash
5.39%
Cap Rate
0.87
DSCR
$2,489
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,489 income − $2,826 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,759
Downpayment
20%
$63,580
Closing costs
1%
$3,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,489
Total Expenses
$2,826
Mortgage P&I
66%
$1,641
Property Taxes
17%
$413
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0