Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.48% first-year return on $65,226 initial cash invested.
-2.48%
Cash On Cash
6.14%
Cap Rate
0.99
DSCR
$2,431
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,431 income − $2,566 expenses = $135 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,226
Downpayment
20%
$62,120
Closing costs
1%
$3,106
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,431
Total Expenses
$2,566
Mortgage P&I
66%
$1,603
Property Taxes
9%
$218
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0