Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.68% first-year return on $66,108 initial cash invested.
-9.68%
Cash On Cash
4.51%
Cap Rate
0.73
DSCR
$1,688
Rent
-$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $2,221 expenses = $533 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,108
Downpayment
20%
$62,960
Closing costs
1%
$3,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,688
Total Expenses
$2,221
Mortgage P&I
97%
$1,633
Property Taxes
2%
$36
Home Insurance
7%
$114
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0