Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.92% first-year return on $66,150 initial cash invested.
-3.92%
Cash On Cash
5.78%
Cap Rate
0.95
DSCR
$2,590
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,590 income − $2,806 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,590
Total Expenses
$2,806
Mortgage P&I
62%
$1,603
Property Taxes
16%
$418
Home Insurance
4%
$111
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0