Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.03% first-year return on $66,759 initial cash invested.
-7.03%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$2,403
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,403 income − $2,794 expenses = $391 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,759
Downpayment
20%
$63,580
Closing costs
1%
$3,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,403
Total Expenses
$2,794
Mortgage P&I
66%
$1,586
Property Taxes
20%
$470
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0