Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.94% first-year return on $66,150 initial cash invested.
-16.94%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$1,954
Rent
-$934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,954 income − $2,888 expenses = $934 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
$1,954
Total Expenses
$2,888
Mortgage P&I
81%
$1,584
Property Taxes
9%
$180
Home Insurance
6%
$112
HOA
26%
$504
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0