Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.52% first-year return on $64,806 initial cash invested.
-12.52%
Cash On Cash
3.87%
Cap Rate
0.63
DSCR
$1,591
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,591 income − $2,267 expenses = $676 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,806
Downpayment
20%
$61,720
Closing costs
1%
$3,086
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,591
Total Expenses
$2,267
Mortgage P&I
100%
$1,592
Property Taxes
10%
$160
Home Insurance
6%
$101
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0