Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.61% first-year return on $65,793 initial cash invested.
-9.61%
Cash On Cash
4.22%
Cap Rate
0.73
DSCR
$2,286
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,286 income − $2,813 expenses = $527 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,793
Downpayment
20%
$62,660
Closing costs
1%
$3,133
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,286
Total Expenses
$2,813
Mortgage P&I
66%
$1,516
Property Taxes
21%
$486
Home Insurance
5%
$112
HOA
5%
$105
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0