Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.82% first-year return on $65,100 initial cash invested.
-3.82%
Cash On Cash
6.23%
Cap Rate
0.95
DSCR
$2,271
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,271 income − $2,478 expenses = $207 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,271
Total Expenses
$2,478
Mortgage P&I
75%
$1,702
Property Taxes
3%
$77
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0