Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.84% first-year return on $65,163 initial cash invested.
-1.84%
Cash On Cash
6.13%
Cap Rate
1.01
DSCR
$2,291
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,291 income − $2,391 expenses = $100 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,163
Downpayment
20%
$62,060
Closing costs
1%
$3,103
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,291
Total Expenses
$2,391
Mortgage P&I
68%
$1,569
Property Taxes
5%
$114
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$137
Maintenance
5%
$115
Other
0%
$0