Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.02% first-year return on $65,835 initial cash invested.
-7.02%
Cash On Cash
5.01%
Cap Rate
0.82
DSCR
$2,089
Rent
-$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,089 income − $2,474 expenses = $385 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,835
Downpayment
20%
$62,700
Closing costs
1%
$3,135
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,089
Total Expenses
$2,474
Mortgage P&I
76%
$1,591
Property Taxes
9%
$191
Home Insurance
7%
$144
HOA
0%
$6
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0