Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.76% first-year return on $64,785 initial cash invested.
-14.76%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$1,518
Rent
-$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,518 income − $2,315 expenses = $797 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,785
Downpayment
20%
$61,700
Closing costs
1%
$3,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,518
Total Expenses
$2,315
Mortgage P&I
104%
$1,586
Property Taxes
14%
$212
Home Insurance
8%
$122
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0