Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.44% first-year return on $64,911 initial cash invested.
-12.44%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$1,620
Rent
-$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,620 income − $2,293 expenses = $673 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,911
Downpayment
20%
$61,820
Closing costs
1%
$3,091
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$2,293
Mortgage P&I
95%
$1,538
Property Taxes
14%
$224
Home Insurance
7%
$110
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0