Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.21% first-year return on $65,079 initial cash invested.
-2.21%
Cash On Cash
6.15%
Cap Rate
1.01
DSCR
$2,687
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,687 income − $2,807 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,687
Total Expenses
$2,807
Mortgage P&I
59%
$1,573
Property Taxes
14%
$383
Home Insurance
4%
$108
HOA
2%
$45
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0