Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.54% first-year return on $65,247 initial cash invested.
-2.54%
Cash On Cash
6.01%
Cap Rate
0.99
DSCR
$2,348
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,348 income − $2,486 expenses = $138 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,348
Total Expenses
$2,486
Mortgage P&I
67%
$1,578
Property Taxes
8%
$190
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0