Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.14% first-year return on $65,100 initial cash invested.
-14.14%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$1,825
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,825
Total Expenses
$2,592
Mortgage P&I
83%
$1,510
Property Taxes
26%
$472
Home Insurance
6%
$108
HOA
2%
$28
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0