Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.15% first-year return on $66,171 initial cash invested.
-4.15%
Cash On Cash
6.03%
Cap Rate
0.94
DSCR
$2,670
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,670 income − $2,899 expenses = $229 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,171
Downpayment
20%
$63,020
Closing costs
1%
$3,151
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,670
Total Expenses
$2,899
Mortgage P&I
63%
$1,678
Property Taxes
11%
$299
Home Insurance
4%
$114
HOA
4%
$113
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0