Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.86% first-year return on $65,100 initial cash invested.
-5.86%
Cash On Cash
5.34%
Cap Rate
0.88
DSCR
$2,581
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,581 income − $2,899 expenses = $318 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
$2,581
Total Expenses
$2,899
Mortgage P&I
61%
$1,568
Property Taxes
21%
$552
Home Insurance
4%
$108
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0