Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.32% first-year return on $66,045 initial cash invested.
-8.32%
Cash On Cash
4.58%
Cap Rate
0.77
DSCR
$2,169
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,169 income − $2,627 expenses = $458 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,045
Downpayment
20%
$62,900
Closing costs
1%
$3,145
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,169
Total Expenses
$2,627
Mortgage P&I
72%
$1,551
Property Taxes
17%
$374
Home Insurance
5%
$112
HOA
1%
$27
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0