Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.99% first-year return on $65,163 initial cash invested.
-11.99%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$2,110
Rent
-$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,110 income − $2,761 expenses = $651 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,163
Downpayment
20%
$62,060
Closing costs
1%
$3,103
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$2,761
Mortgage P&I
73%
$1,530
Property Taxes
26%
$559
Home Insurance
5%
$110
HOA
1%
$12
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0