Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.43% first-year return on $66,150 initial cash invested.
-11.43%
Cash On Cash
3.9%
Cap Rate
0.65
DSCR
$1,656
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,656 income − $2,286 expenses = $630 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,656
Total Expenses
$2,286
Mortgage P&I
95%
$1,572
Property Taxes
10%
$173
Home Insurance
7%
$110
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0