Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.91% first-year return on $66,990 initial cash invested.
-3.91%
Cash On Cash
5.73%
Cap Rate
0.95
DSCR
$2,666
Rent
-$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,666 income − $2,884 expenses = $218 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
$2,666
Total Expenses
$2,884
Mortgage P&I
60%
$1,609
Property Taxes
18%
$470
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0