Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.99% first-year return on $65,079 initial cash invested.
-5.99%
Cash On Cash
5.01%
Cap Rate
0.85
DSCR
$1,930
Rent
-$325
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
$65,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$2,255
Mortgage P&I
79%
$1,524
Property Taxes
6%
$122
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0