Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.83% first-year return on $65,247 initial cash invested.
-7.83%
Cash On Cash
4.96%
Cap Rate
0.81
DSCR
$2,370
Rent
-$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,370 income − $2,796 expenses = $426 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,247
Downpayment
20%
$62,140
Closing costs
1%
$3,107
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,370
Total Expenses
$2,796
Mortgage P&I
67%
$1,593
Property Taxes
20%
$478
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0