Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.44% first-year return on $65,898 initial cash invested.
-12.44%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$1,644
Rent
-$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,644 income − $2,327 expenses = $683 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,898
Downpayment
20%
$62,760
Closing costs
1%
$3,138
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,644
Total Expenses
$2,327
Mortgage P&I
97%
$1,596
Property Taxes
12%
$190
Home Insurance
7%
$114
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0