Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.71% first-year return on $65,730 initial cash invested.
-0.71%
Cash On Cash
6.22%
Cap Rate
1.05
DSCR
$2,398
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,398 income − $2,437 expenses = $39 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,730
Downpayment
20%
$62,600
Closing costs
1%
$3,130
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,398
Total Expenses
$2,437
Mortgage P&I
64%
$1,542
Property Taxes
7%
$161
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0