Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.48% first-year return on $65,100 initial cash invested.
-8.48%
Cash On Cash
4.65%
Cap Rate
0.76
DSCR
$1,784
Rent
-$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,784 income − $2,244 expenses = $460 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,784
Total Expenses
$2,244
Mortgage P&I
88%
$1,573
Property Taxes
6%
$100
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0