Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.42% first-year return on $65,058 initial cash invested.
-16.42%
Cash On Cash
3.2%
Cap Rate
0.51
DSCR
$1,961
Rent
-$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,961 income − $2,851 expenses = $890 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,058
Downpayment
20%
$61,960
Closing costs
1%
$3,098
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,961
Total Expenses
$2,851
Mortgage P&I
83%
$1,618
Property Taxes
31%
$600
Home Insurance
6%
$110
HOA
1%
$13
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0