Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.57% first-year return on $66,402 initial cash invested.
-14.57%
Cash On Cash
3.7%
Cap Rate
0.58
DSCR
$1,896
Rent
-$806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,896 income − $2,702 expenses = $806 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,402
Downpayment
20%
$63,240
Closing costs
1%
$3,162
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,896
Total Expenses
$2,702
Mortgage P&I
89%
$1,687
Property Taxes
22%
$411
Home Insurance
5%
$88
HOA
1%
$22
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0