Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.4% first-year return on $65,856 initial cash invested.
-8.4%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$1,775
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,775 income − $2,236 expenses = $461 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,856
Downpayment
20%
$62,720
Closing costs
1%
$3,136
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,775
Total Expenses
$2,236
Mortgage P&I
88%
$1,558
Property Taxes
6%
$102
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0