Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.49% first-year return on $66,150 initial cash invested.
-25.49%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$1,295
Rent
-$1,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,295 income − $2,700 expenses = $1,405 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,295
Total Expenses
$2,700
Mortgage P&I
123%
$1,591
Property Taxes
51%
$661
Home Insurance
8%
$110
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0