Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.3% first-year return on $65,352 initial cash invested.
-4.3%
Cash On Cash
5.6%
Cap Rate
0.93
DSCR
$2,445
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,445 income − $2,679 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,352
Downpayment
20%
$62,240
Closing costs
1%
$3,112
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,445
Total Expenses
$2,679
Mortgage P&I
64%
$1,563
Property Taxes
16%
$379
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0