Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.01% first-year return on $65,856 initial cash invested.
-5.01%
Cash On Cash
5.33%
Cap Rate
0.9
DSCR
$2,324
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,324 income − $2,599 expenses = $275 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,856
Downpayment
20%
$62,720
Closing costs
1%
$3,136
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,324
Total Expenses
$2,599
Mortgage P&I
67%
$1,551
Property Taxes
14%
$330
Home Insurance
5%
$115
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0