Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.92% first-year return on $65,562 initial cash invested.
-4.92%
Cash On Cash
5.49%
Cap Rate
0.91
DSCR
$2,484
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,484 income − $2,753 expenses = $269 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,562
Downpayment
20%
$62,440
Closing costs
1%
$3,122
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,484
Total Expenses
$2,753
Mortgage P&I
63%
$1,573
Property Taxes
17%
$426
Home Insurance
4%
$109
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0