Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.35% first-year return on $66,108 initial cash invested.
-9.35%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$2,043
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,043 income − $2,558 expenses = $515 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,108
Downpayment
20%
$62,960
Closing costs
1%
$3,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,043
Total Expenses
$2,558
Mortgage P&I
77%
$1,567
Property Taxes
17%
$348
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0