Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.33% first-year return on $65,079 initial cash invested.
-18.33%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$1,181
Rent
-$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,181 income − $2,175 expenses = $994 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
$1,181
Total Expenses
$2,175
Mortgage P&I
130%
$1,538
Property Taxes
19%
$222
Home Insurance
9%
$108
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0