Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.77% first-year return on $66,633 initial cash invested.
-0.77%
Cash On Cash
6.31%
Cap Rate
1.07
DSCR
$3,048
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $3,091 expenses = $43 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,633
Downpayment
20%
$63,460
Closing costs
1%
$3,173
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,048
Total Expenses
$3,091
Mortgage P&I
51%
$1,559
Property Taxes
13%
$411
Home Insurance
4%
$115
HOA
7%
$214
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0