Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.51% first-year return on $65,079 initial cash invested.
-6.51%
Cash On Cash
5.04%
Cap Rate
0.84
DSCR
$2,018
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,018 income − $2,371 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,018
Total Expenses
$2,371
Mortgage P&I
77%
$1,553
Property Taxes
9%
$185
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0