Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.53% first-year return on $65,100 initial cash invested.
-1.53%
Cash On Cash
6.14%
Cap Rate
1.03
DSCR
$2,462
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,462 income − $2,545 expenses = $83 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,462
Total Expenses
$2,545
Mortgage P&I
63%
$1,547
Property Taxes
10%
$250
Home Insurance
4%
$108
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0