Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.06% first-year return on $65,100 initial cash invested.
-14.06%
Cash On Cash
3.16%
Cap Rate
0.54
DSCR
$1,173
Rent
-$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,173 income − $1,936 expenses = $763 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,173
Total Expenses
$1,936
Mortgage P&I
130%
$1,520
Property Taxes
0%
$3
Home Insurance
9%
$108
HOA
0%
$0
Property Management
10%
$117
CapEx
5%
$59
Vacancy
6%
$70
Maintenance
5%
$59
Other
0%
$0