Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.64% first-year return on $65,583 initial cash invested.
-0.64%
Cash On Cash
6.61%
Cap Rate
1.06
DSCR
$2,679
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,679 income − $2,714 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,583
Downpayment
20%
$62,460
Closing costs
1%
$3,123
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,679
Total Expenses
$2,714
Mortgage P&I
60%
$1,620
Property Taxes
10%
$261
Home Insurance
4%
$110
HOA
1%
$26
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0