Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.45% first-year return on $66,045 initial cash invested.
-0.45%
Cash On Cash
6.31%
Cap Rate
1.07
DSCR
$2,657
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,657 income − $2,682 expenses = $25 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,045
Downpayment
20%
$62,900
Closing costs
1%
$3,145
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,657
Total Expenses
$2,682
Mortgage P&I
58%
$1,546
Property Taxes
13%
$335
Home Insurance
4%
$110
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0