Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.64% first-year return on $65,709 initial cash invested.
-5.64%
Cash On Cash
5.36%
Cap Rate
0.89
DSCR
$2,803
Rent
-$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,803 income − $3,112 expenses = $309 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,709
Downpayment
20%
$62,580
Closing costs
1%
$3,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,803
Total Expenses
$3,112
Mortgage P&I
56%
$1,566
Property Taxes
26%
$727
Home Insurance
3%
$91
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0