Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.69% first-year return on $66,213 initial cash invested.
-0.69%
Cash On Cash
6.6%
Cap Rate
1.06
DSCR
$2,770
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $2,808 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,213
Downpayment
20%
$63,060
Closing costs
1%
$3,153
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,770
Total Expenses
$2,808
Mortgage P&I
59%
$1,635
Property Taxes
12%
$342
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0