Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.58% first-year return on $65,079 initial cash invested.
-6.58%
Cash On Cash
5.63%
Cap Rate
0.86
DSCR
$2,407
Rent
-$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,407 income − $2,764 expenses = $357 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,407
Total Expenses
$2,764
Mortgage P&I
70%
$1,691
Property Taxes
13%
$317
Home Insurance
4%
$108
HOA
1%
$23
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0