Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.99% first-year return on $65,100 initial cash invested.
-2.99%
Cash On Cash
5.95%
Cap Rate
0.97
DSCR
$2,315
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,315 income − $2,477 expenses = $162 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,315
Total Expenses
$2,477
Mortgage P&I
68%
$1,583
Property Taxes
6%
$137
Home Insurance
5%
$108
HOA
2%
$46
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0