Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.35% first-year return on $64,449 initial cash invested.
-2.35%
Cash On Cash
6.12%
Cap Rate
1
DSCR
$2,569
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,569 income − $2,695 expenses = $126 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,449
Downpayment
20%
$61,380
Closing costs
1%
$3,069
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,569
Total Expenses
$2,695
Mortgage P&I
61%
$1,562
Property Taxes
14%
$356
Home Insurance
4%
$110
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0