Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.2% first-year return on $65,667 initial cash invested.
-15.2%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$1,214
Rent
-$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,214 income − $2,046 expenses = $832 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,667
Downpayment
20%
$62,540
Closing costs
1%
$3,127
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,214
Total Expenses
$2,046
Mortgage P&I
128%
$1,549
Property Taxes
6%
$67
Home Insurance
9%
$114
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0