Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.95% first-year return on $65,247 initial cash invested.
-3.95%
Cash On Cash
5.5%
Cap Rate
0.93
DSCR
$2,098
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,098 income − $2,313 expenses = $215 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,247
Downpayment
20%
$62,140
Closing costs
1%
$3,107
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,098
Total Expenses
$2,313
Mortgage P&I
73%
$1,534
Property Taxes
6%
$122
Home Insurance
5%
$111
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0