Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.74% first-year return on $65,835 initial cash invested.
-10.74%
Cash On Cash
4.08%
Cap Rate
0.68
DSCR
$1,752
Rent
-$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,752 income − $2,341 expenses = $589 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,752
Total Expenses
$2,341
Mortgage P&I
89%
$1,566
Property Taxes
12%
$205
Home Insurance
7%
$114
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0