Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.56% first-year return on $66,654 initial cash invested.
-2.56%
Cash On Cash
5.86%
Cap Rate
0.98
DSCR
$2,272
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $2,414 expenses = $142 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,654
Downpayment
20%
$63,480
Closing costs
1%
$3,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,272
Total Expenses
$2,414
Mortgage P&I
69%
$1,578
Property Taxes
6%
$129
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0