Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.35% first-year return on $65,100 initial cash invested.
-7.35%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$2,029
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,029 income − $2,428 expenses = $399 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,029
Total Expenses
$2,428
Mortgage P&I
77%
$1,556
Property Taxes
12%
$237
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0