Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.54% first-year return on $66,213 initial cash invested.
-12.54%
Cash On Cash
4.04%
Cap Rate
0.63
DSCR
$1,598
Rent
-$692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,598 income − $2,290 expenses = $692 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,598
Total Expenses
$2,290
Mortgage P&I
105%
$1,673
Property Taxes
6%
$89
Home Insurance
7%
$112
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0