Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.53% first-year return on $66,150 initial cash invested.
-15.53%
Cash On Cash
3.85%
Cap Rate
0.57
DSCR
$2,069
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,069 income − $2,925 expenses = $856 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,069
Total Expenses
$2,925
Mortgage P&I
85%
$1,764
Property Taxes
16%
$339
Home Insurance
5%
$110
HOA
8%
$175
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0