Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.37% first-year return on $66,864 initial cash invested.
-6.37%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$2,063
Rent
-$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,063 income − $2,418 expenses = $355 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,864
Downpayment
20%
$63,680
Closing costs
1%
$3,184
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,063
Total Expenses
$2,418
Mortgage P&I
77%
$1,581
Property Taxes
9%
$187
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0