Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.24% first-year return on $65,079 initial cash invested.
-4.24%
Cash On Cash
5.45%
Cap Rate
0.92
DSCR
$2,018
Rent
-$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,018 income − $2,248 expenses = $230 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,018
Total Expenses
$2,248
Mortgage P&I
76%
$1,536
Property Taxes
4%
$79
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0