Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.81% first-year return on $65,037 initial cash invested.
-6.81%
Cash On Cash
5.34%
Cap Rate
0.85
DSCR
$2,460
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,460 income − $2,829 expenses = $369 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,037
Downpayment
20%
$61,940
Closing costs
1%
$3,097
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$2,829
Mortgage P&I
66%
$1,623
Property Taxes
19%
$477
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0