Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.1% first-year return on $66,570 initial cash invested.
-1.1%
Cash On Cash
6.26%
Cap Rate
1.04
DSCR
$2,582
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,582 income − $2,643 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,570
Downpayment
20%
$63,400
Closing costs
1%
$3,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,582
Total Expenses
$2,643
Mortgage P&I
61%
$1,585
Property Taxes
11%
$273
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0