Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.54% first-year return on $66,381 initial cash invested.
-10.54%
Cash On Cash
4.91%
Cap Rate
0.73
DSCR
$2,115
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $2,698 expenses = $583 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,381
Downpayment
20%
$63,220
Closing costs
1%
$3,161
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,115
Total Expenses
$2,698
Mortgage P&I
84%
$1,770
Property Taxes
12%
$244
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0