Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.08% first-year return on $66,129 initial cash invested.
-8.08%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$1,977
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,977 income − $2,422 expenses = $445 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,977
Total Expenses
$2,422
Mortgage P&I
80%
$1,572
Property Taxes
11%
$225
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0