Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.68% first-year return on $64,680 initial cash invested.
-7.68%
Cash On Cash
4.92%
Cap Rate
0.8
DSCR
$1,817
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,817 income − $2,231 expenses = $414 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,680
Downpayment
20%
$61,600
Closing costs
1%
$3,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,817
Total Expenses
$2,231
Mortgage P&I
87%
$1,587
Property Taxes
3%
$61
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0