Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.16% first-year return on $66,150 initial cash invested.
-2.16%
Cash On Cash
6.1%
Cap Rate
1
DSCR
$2,390
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,390 income − $2,509 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,390
Total Expenses
$2,509
Mortgage P&I
67%
$1,599
Property Taxes
7%
$178
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0