Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.09% first-year return on $65,940 initial cash invested.
-3.09%
Cash On Cash
5.82%
Cap Rate
0.97
DSCR
$2,476
Rent
-$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,476 income − $2,646 expenses = $170 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,940
Downpayment
20%
$62,800
Closing costs
1%
$3,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,476
Total Expenses
$2,646
Mortgage P&I
63%
$1,570
Property Taxes
12%
$300
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0