Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.88% first-year return on $66,150 initial cash invested.
-3.88%
Cash On Cash
5.67%
Cap Rate
0.95
DSCR
$2,631
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $2,845 expenses = $214 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
$2,631
Total Expenses
$2,845
Mortgage P&I
60%
$1,571
Property Taxes
17%
$449
Home Insurance
4%
$110
HOA
1%
$30
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0