Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.17% first-year return on $66,738 initial cash invested.
-4.17%
Cash On Cash
5.48%
Cap Rate
0.92
DSCR
$2,144
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,144 income − $2,376 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,144
Total Expenses
$2,376
Mortgage P&I
73%
$1,575
Property Taxes
6%
$132
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0