Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.5% first-year return on $66,140 initial cash invested.
-2.5%
Cash On Cash
5.91%
Cap Rate
0.98
DSCR
$2,262
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,262 income − $2,400 expenses = $138 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,140
Downpayment
20%
$62,990
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,262
Total Expenses
$2,400
Mortgage P&I
70%
$1,577
Property Taxes
5%
$113
Home Insurance
5%
$110
HOA
1%
$12
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0