Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.02% first-year return on $65,541 initial cash invested.
-10.02%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$2,154
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,154 income − $2,701 expenses = $547 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,541
Downpayment
20%
$62,420
Closing costs
1%
$3,121
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,154
Total Expenses
$2,701
Mortgage P&I
72%
$1,553
Property Taxes
22%
$471
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0