Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.68% first-year return on $66,150 initial cash invested.
-3.68%
Cash On Cash
5.76%
Cap Rate
0.94
DSCR
$2,197
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,197 income − $2,400 expenses = $203 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,197
Total Expenses
$2,400
Mortgage P&I
73%
$1,605
Property Taxes
5%
$113
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0