Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.97% first-year return on $66,276 initial cash invested.
-11.97%
Cash On Cash
3.64%
Cap Rate
0.62
DSCR
$1,501
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,501 income − $2,162 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,276
Downpayment
20%
$63,120
Closing costs
1%
$3,156
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,501
Total Expenses
$2,162
Mortgage P&I
103%
$1,544
Property Taxes
8%
$114
Home Insurance
8%
$114
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0