Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.55% first-year return on $65,142 initial cash invested.
-0.55%
Cash On Cash
6.15%
Cap Rate
1.05
DSCR
$2,245
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,142
Downpayment
20%
$62,040
Closing costs
1%
$3,102
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,245
Total Expenses
$2,275
Mortgage P&I
67%
$1,509
Property Taxes
3%
$72
Home Insurance
5%
$111
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0