Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.28% first-year return on $65,814 initial cash invested.
-10.28%
Cash On Cash
4.48%
Cap Rate
0.71
DSCR
$1,721
Rent
-$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,721 income − $2,285 expenses = $564 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,814
Downpayment
20%
$62,680
Closing costs
1%
$3,134
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,721
Total Expenses
$2,285
Mortgage P&I
96%
$1,648
Property Taxes
4%
$76
Home Insurance
7%
$114
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0