Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.09% first-year return on $65,079 initial cash invested.
-10.09%
Cash On Cash
4.4%
Cap Rate
0.72
DSCR
$2,017
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,017 income − $2,564 expenses = $547 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,017
Total Expenses
$2,564
Mortgage P&I
78%
$1,582
Property Taxes
17%
$347
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0