Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.69% first-year return on $65,730 initial cash invested.
-17.69%
Cash On Cash
3.1%
Cap Rate
0.47
DSCR
$1,261
Rent
-$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,261 income − $2,230 expenses = $969 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,730
Downpayment
20%
$62,600
Closing costs
1%
$3,130
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,261
Total Expenses
$2,230
Mortgage P&I
136%
$1,715
Property Taxes
6%
$77
Home Insurance
9%
$110
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0