Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.74% first-year return on $64,029 initial cash invested.
-7.74%
Cash On Cash
5.15%
Cap Rate
0.81
DSCR
$2,005
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,005 income − $2,418 expenses = $413 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,029
Downpayment
20%
$60,980
Closing costs
1%
$3,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,005
Total Expenses
$2,418
Mortgage P&I
81%
$1,622
Property Taxes
7%
$143
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0