Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.18% first-year return on $65,037 initial cash invested.
-7.18%
Cash On Cash
4.85%
Cap Rate
0.81
DSCR
$2,043
Rent
-$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,043 income − $2,432 expenses = $389 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,037
Downpayment
20%
$61,940
Closing costs
1%
$3,097
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,043
Total Expenses
$2,432
Mortgage P&I
75%
$1,539
Property Taxes
12%
$235
Home Insurance
5%
$112
HOA
1%
$15
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0