Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.32% first-year return on $66,150 initial cash invested.
-18.32%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$1,783
Rent
-$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,783 income − $2,793 expenses = $1,010 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,783
Total Expenses
$2,793
Mortgage P&I
89%
$1,578
Property Taxes
22%
$392
Home Insurance
6%
$110
HOA
14%
$250
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0