Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.66% first-year return on $65,352 initial cash invested.
-11.66%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$2,228
Rent
-$635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $2,863 expenses = $635 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,352
Downpayment
20%
$62,240
Closing costs
1%
$3,112
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,228
Total Expenses
$2,863
Mortgage P&I
70%
$1,565
Property Taxes
25%
$558
Home Insurance
5%
$111
HOA
2%
$50
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0