Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.84% first-year return on $66,003 initial cash invested.
-6.84%
Cash On Cash
4.97%
Cap Rate
0.83
DSCR
$2,126
Rent
-$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,126 income − $2,502 expenses = $376 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,003
Downpayment
20%
$62,860
Closing costs
1%
$3,143
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,126
Total Expenses
$2,502
Mortgage P&I
74%
$1,572
Property Taxes
13%
$267
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0