Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.63% first-year return on $66,045 initial cash invested.
-5.63%
Cash On Cash
5.36%
Cap Rate
0.87
DSCR
$2,060
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,060 income − $2,370 expenses = $310 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,045
Downpayment
20%
$62,900
Closing costs
1%
$3,145
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$2,370
Mortgage P&I
78%
$1,611
Property Taxes
5%
$108
Home Insurance
6%
$115
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0