Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.5% first-year return on $66,150 initial cash invested.
-11.5%
Cash On Cash
4.09%
Cap Rate
0.67
DSCR
$2,068
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $2,702 expenses = $634 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
$2,068
Total Expenses
$2,702
Mortgage P&I
78%
$1,604
Property Taxes
22%
$451
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0