Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.78% first-year return on $65,562 initial cash invested.
-1.78%
Cash On Cash
5.98%
Cap Rate
1.03
DSCR
$2,815
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,815 income − $2,912 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,562
Downpayment
20%
$62,440
Closing costs
1%
$3,122
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,815
Total Expenses
$2,912
Mortgage P&I
54%
$1,513
Property Taxes
19%
$533
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0