Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.62% first-year return on $66,129 initial cash invested.
-6.62%
Cash On Cash
5.27%
Cap Rate
0.86
DSCR
$2,663
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,663 income − $3,028 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,663
Total Expenses
$3,028
Mortgage P&I
61%
$1,615
Property Taxes
22%
$596
Home Insurance
4%
$112
HOA
0%
$13
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0