Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.32% first-year return on $66,906 initial cash invested.
-4.32%
Cash On Cash
5.56%
Cap Rate
0.93
DSCR
$2,683
Rent
-$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,683 income − $2,924 expenses = $241 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,906
Downpayment
20%
$63,720
Closing costs
1%
$3,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,683
Total Expenses
$2,924
Mortgage P&I
59%
$1,582
Property Taxes
20%
$531
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0