Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.63% first-year return on $65,772 initial cash invested.
-8.63%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$1,939
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,939 income − $2,412 expenses = $473 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,772
Downpayment
20%
$62,640
Closing costs
1%
$3,132
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,939
Total Expenses
$2,412
Mortgage P&I
81%
$1,567
Property Taxes
11%
$219
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0