Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.54% first-year return on $67,053 initial cash invested.
-0.54%
Cash On Cash
6.56%
Cap Rate
1.06
DSCR
$2,692
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,692 income − $2,722 expenses = $30 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
$2,692
Total Expenses
$2,722
Mortgage P&I
61%
$1,640
Property Taxes
2%
$62
Home Insurance
4%
$114
HOA
8%
$205
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0