Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.84% first-year return on $65,688 initial cash invested.
-3.84%
Cash On Cash
5.81%
Cap Rate
0.94
DSCR
$2,283
Rent
-$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,283 income − $2,493 expenses = $210 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,688
Downpayment
20%
$62,560
Closing costs
1%
$3,128
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,283
Total Expenses
$2,493
Mortgage P&I
71%
$1,611
Property Taxes
8%
$177
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0