Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.41% first-year return on $66,150 initial cash invested.
-9.41%
Cash On Cash
4.77%
Cap Rate
0.75
DSCR
$1,970
Rent
-$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,970 income − $2,489 expenses = $519 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,970
Total Expenses
$2,489
Mortgage P&I
85%
$1,673
Property Taxes
10%
$195
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0