Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.61% first-year return on $67,074 initial cash invested.
-3.61%
Cash On Cash
5.82%
Cap Rate
0.95
DSCR
$2,428
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,428 income − $2,630 expenses = $202 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,074
Downpayment
20%
$63,880
Closing costs
1%
$3,194
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,428
Total Expenses
$2,630
Mortgage P&I
67%
$1,631
Property Taxes
10%
$236
Home Insurance
5%
$122
HOA
0%
$10
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0