Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.57% first-year return on $65,100 initial cash invested.
-12.57%
Cash On Cash
3.78%
Cap Rate
0.62
DSCR
$1,710
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,710 income − $2,392 expenses = $682 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,710
Total Expenses
$2,392
Mortgage P&I
92%
$1,573
Property Taxes
16%
$265
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0