Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.86% first-year return on $66,129 initial cash invested.
-13.86%
Cash On Cash
3.27%
Cap Rate
0.56
DSCR
$1,529
Rent
-$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,529 income − $2,293 expenses = $764 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,529
Total Expenses
$2,293
Mortgage P&I
101%
$1,547
Property Taxes
14%
$214
Home Insurance
7%
$110
HOA
2%
$25
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0