Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.64% first-year return on $65,100 initial cash invested.
-5.64%
Cash On Cash
5.67%
Cap Rate
0.88
DSCR
$2,275
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,275 income − $2,581 expenses = $306 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,275
Total Expenses
$2,581
Mortgage P&I
73%
$1,656
Property Taxes
7%
$167
Home Insurance
6%
$126
HOA
2%
$40
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0