Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.74% first-year return on $66,234 initial cash invested.
-7.74%
Cash On Cash
4.69%
Cap Rate
0.8
DSCR
$2,248
Rent
-$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $2,675 expenses = $427 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,234
Downpayment
20%
$63,080
Closing costs
1%
$3,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,248
Total Expenses
$2,675
Mortgage P&I
69%
$1,548
Property Taxes
19%
$429
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0