Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.92% first-year return on $65,289 initial cash invested.
-0.92%
Cash On Cash
6.25%
Cap Rate
1.05
DSCR
$2,575
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,575 income − $2,625 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,575
Total Expenses
$2,625
Mortgage P&I
60%
$1,541
Property Taxes
12%
$306
Home Insurance
4%
$108
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0