Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.12% first-year return on $66,150 initial cash invested.
-12.12%
Cash On Cash
4.59%
Cap Rate
0.68
DSCR
$1,957
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,957 income − $2,625 expenses = $668 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,957
Total Expenses
$2,625
Mortgage P&I
91%
$1,774
Property Taxes
12%
$232
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0