Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.37% first-year return on $66,150 initial cash invested.
-19.37%
Cash On Cash
2.37%
Cap Rate
0.38
DSCR
$1,343
Rent
-$1,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,343 income − $2,411 expenses = $1,068 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,343
Total Expenses
$2,411
Mortgage P&I
121%
$1,624
Property Taxes
24%
$328
Home Insurance
8%
$110
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0