Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.12% first-year return on $65,289 initial cash invested.
-9.12%
Cash On Cash
4.61%
Cap Rate
0.75
DSCR
$2,170
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $2,666 expenses = $496 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,289
Downpayment
20%
$62,180
Closing costs
1%
$3,109
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$2,666
Mortgage P&I
73%
$1,582
Property Taxes
17%
$369
Home Insurance
5%
$110
HOA
2%
$42
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0