Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.76% first-year return on $66,759 initial cash invested.
-4.76%
Cash On Cash
5.24%
Cap Rate
0.89
DSCR
$1,945
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,945 income − $2,210 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,759
Downpayment
20%
$63,580
Closing costs
1%
$3,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,945
Total Expenses
$2,210
Mortgage P&I
80%
$1,557
Property Taxes
2%
$37
Home Insurance
6%
$111
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0