Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.75% first-year return on $64,575 initial cash invested.
-17.75%
Cash On Cash
2.69%
Cap Rate
0.43
DSCR
$1,131
Rent
-$955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,131 income − $2,086 expenses = $955 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,575
Downpayment
20%
$61,500
Closing costs
1%
$3,075
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,131
Total Expenses
$2,086
Mortgage P&I
140%
$1,587
Property Taxes
8%
$92
Home Insurance
10%
$112
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0