Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.7% first-year return on $66,948 initial cash invested.
-10.7%
Cash On Cash
4.27%
Cap Rate
0.7
DSCR
$2,352
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,352 income − $2,949 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,948
Downpayment
20%
$63,760
Closing costs
1%
$3,188
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,352
Total Expenses
$2,949
Mortgage P&I
69%
$1,614
Property Taxes
24%
$559
Home Insurance
5%
$114
HOA
2%
$50
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0