Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.17% first-year return on $66,150 initial cash invested.
-3.17%
Cash On Cash
5.81%
Cap Rate
0.97
DSCR
$2,622
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $2,797 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,622
Total Expenses
$2,797
Mortgage P&I
60%
$1,568
Property Taxes
17%
$438
Home Insurance
4%
$110
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0