Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.67% first-year return on $67,053 initial cash invested.
-3.67%
Cash On Cash
5.86%
Cap Rate
0.95
DSCR
$2,438
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $2,643 expenses = $205 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,053
Downpayment
20%
$63,860
Closing costs
1%
$3,193
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,438
Total Expenses
$2,643
Mortgage P&I
67%
$1,643
Property Taxes
10%
$254
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0