Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.89% first-year return on $65,100 initial cash invested.
-6.89%
Cash On Cash
5.22%
Cap Rate
0.83
DSCR
$2,030
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,030 income − $2,404 expenses = $374 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,030
Total Expenses
$2,404
Mortgage P&I
80%
$1,621
Property Taxes
5%
$111
Home Insurance
5%
$108
HOA
2%
$35
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0