Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.92% first-year return on $66,150 initial cash invested.
-12.92%
Cash On Cash
4.54%
Cap Rate
0.66
DSCR
$1,755
Rent
-$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,755 income − $2,467 expenses = $712 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.8%
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
$1,755
Total Expenses
$2,467
Mortgage P&I
103%
$1,815
Property Taxes
5%
$85
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0