Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.06% first-year return on $65,142 initial cash invested.
-6.06%
Cash On Cash
5.13%
Cap Rate
0.86
DSCR
$2,217
Rent
-$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $2,546 expenses = $329 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,142
Downpayment
20%
$62,040
Closing costs
1%
$3,102
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,217
Total Expenses
$2,546
Mortgage P&I
70%
$1,543
Property Taxes
13%
$292
Home Insurance
5%
$109
HOA
1%
$25
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0