Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.24% first-year return on $66,066 initial cash invested.
-18.24%
Cash On Cash
2.99%
Cap Rate
0.46
DSCR
$1,588
Rent
-$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,588 income − $2,592 expenses = $1,004 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,066
Downpayment
20%
$62,920
Closing costs
1%
$3,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,588
Total Expenses
$2,592
Mortgage P&I
108%
$1,710
Property Taxes
23%
$358
Home Insurance
7%
$112
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0