Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.31% first-year return on $65,037 initial cash invested.
-1.31%
Cash On Cash
6.45%
Cap Rate
1.04
DSCR
$2,573
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,573 income − $2,644 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,037
Downpayment
20%
$61,940
Closing costs
1%
$3,097
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,573
Total Expenses
$2,644
Mortgage P&I
62%
$1,607
Property Taxes
9%
$241
Home Insurance
4%
$110
HOA
1%
$17
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0