Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.75% first-year return on $65,090 initial cash invested.
-5.75%
Cash On Cash
5.27%
Cap Rate
0.86
DSCR
$1,935
Rent
-$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,935 income − $2,247 expenses = $312 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,090
Downpayment
20%
$61,990
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,935
Total Expenses
$2,247
Mortgage P&I
81%
$1,575
Property Taxes
3%
$60
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0