Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.13% first-year return on $65,730 initial cash invested.
-1.13%
Cash On Cash
5.99%
Cap Rate
1.03
DSCR
$2,144
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,144 income − $2,206 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,730
Downpayment
20%
$62,600
Closing costs
1%
$3,130
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,144
Total Expenses
$2,206
Mortgage P&I
71%
$1,517
Property Taxes
1%
$22
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0