Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.56% first-year return on $65,331 initial cash invested.
-1.56%
Cash On Cash
6.29%
Cap Rate
1.03
DSCR
$2,580
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,580 income − $2,665 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,331
Downpayment
20%
$62,220
Closing costs
1%
$3,111
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,580
Total Expenses
$2,665
Mortgage P&I
61%
$1,586
Property Taxes
11%
$296
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0