Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.24% first-year return on $66,150 initial cash invested.
-14.24%
Cash On Cash
3.61%
Cap Rate
0.58
DSCR
$1,723
Rent
-$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,723 income − $2,508 expenses = $785 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,723
Total Expenses
$2,508
Mortgage P&I
96%
$1,647
Property Taxes
18%
$304
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0