Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.61% first-year return on $65,373 initial cash invested.
-8.61%
Cash On Cash
4.49%
Cap Rate
0.76
DSCR
$1,991
Rent
-$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,991 income − $2,460 expenses = $469 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,373
Downpayment
20%
$62,260
Closing costs
1%
$3,113
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,991
Total Expenses
$2,460
Mortgage P&I
77%
$1,535
Property Taxes
14%
$285
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0