Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.16% first-year return on $65,478 initial cash invested.
-13.16%
Cash On Cash
4.35%
Cap Rate
0.64
DSCR
$1,841
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,841 income − $2,559 expenses = $718 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,478
Downpayment
20%
$62,360
Closing costs
1%
$3,118
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,841
Total Expenses
$2,559
Mortgage P&I
95%
$1,755
Property Taxes
12%
$214
Home Insurance
6%
$112
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0