Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.19% first-year return on $65,373 initial cash invested.
-1.19%
Cash On Cash
6.12%
Cap Rate
1.03
DSCR
$2,365
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,365 income − $2,430 expenses = $65 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
$2,365
Total Expenses
$2,430
Mortgage P&I
65%
$1,535
Property Taxes
7%
$159
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0