Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.58% first-year return on $66,150 initial cash invested.
-10.58%
Cash On Cash
4.88%
Cap Rate
0.73
DSCR
$2,038
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,038 income − $2,621 expenses = $583 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
$2,038
Total Expenses
$2,621
Mortgage P&I
86%
$1,762
Property Taxes
10%
$210
Home Insurance
5%
$110
HOA
0%
$9
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0