Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.3% first-year return on $66,738 initial cash invested.
-4.3%
Cash On Cash
5.91%
Cap Rate
0.93
DSCR
$2,269
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,269 income − $2,508 expenses = $239 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,738
Downpayment
20%
$63,560
Closing costs
1%
$3,178
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,269
Total Expenses
$2,508
Mortgage P&I
75%
$1,691
Property Taxes
5%
$114
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0