Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.57% first-year return on $64,678 initial cash invested.
-6.57%
Cash On Cash
5%
Cap Rate
0.83
DSCR
$1,819
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,819 income − $2,173 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,678
Downpayment
20%
$61,598
Closing costs
1%
$3,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,819
Total Expenses
$2,173
Mortgage P&I
85%
$1,546
Property Taxes
3%
$46
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0