Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.15% first-year return on $66,150 initial cash invested.
-5.15%
Cash On Cash
5.47%
Cap Rate
0.89
DSCR
$2,025
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,025
Total Expenses
$2,309
Mortgage P&I
80%
$1,618
Property Taxes
3%
$55
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0