Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.26% first-year return on $65,310 initial cash invested.
-0.26%
Cash On Cash
6.56%
Cap Rate
1.07
DSCR
$2,391
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,391 income − $2,405 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,310
Downpayment
20%
$62,200
Closing costs
1%
$3,110
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,391
Total Expenses
$2,405
Mortgage P&I
67%
$1,595
Property Taxes
3%
$79
Home Insurance
5%
$109
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0