Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.77% first-year return on $66,948 initial cash invested.
-4.77%
Cash On Cash
5.65%
Cap Rate
0.91
DSCR
$2,449
Rent
-$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,449 income − $2,715 expenses = $266 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,948
Downpayment
20%
$63,760
Closing costs
1%
$3,188
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,449
Total Expenses
$2,715
Mortgage P&I
67%
$1,645
Property Taxes
13%
$320
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0