Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.26% first-year return on $66,213 initial cash invested.
-4.26%
Cash On Cash
5.74%
Cap Rate
0.94
DSCR
$2,783
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,783 income − $3,018 expenses = $235 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,213
Downpayment
20%
$63,060
Closing costs
1%
$3,153
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,783
Total Expenses
$3,018
Mortgage P&I
58%
$1,605
Property Taxes
21%
$578
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0