Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.57% first-year return on $66,990 initial cash invested.
-5.57%
Cash On Cash
5.27%
Cap Rate
0.87
DSCR
$2,046
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,046 income − $2,357 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,046
Total Expenses
$2,357
Mortgage P&I
79%
$1,609
Property Taxes
5%
$102
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0