Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.51% first-year return on $65,625 initial cash invested.
-6.51%
Cash On Cash
5%
Cap Rate
0.84
DSCR
$2,077
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,077 income − $2,433 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,625
Downpayment
20%
$62,500
Closing costs
1%
$3,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,077
Total Expenses
$2,433
Mortgage P&I
75%
$1,553
Property Taxes
11%
$222
Home Insurance
6%
$117
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0