Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.27% first-year return on $64,029 initial cash invested.
-13.27%
Cash On Cash
4.2%
Cap Rate
0.63
DSCR
$1,665
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,665 income − $2,373 expenses = $708 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,029
Downpayment
20%
$60,980
Closing costs
1%
$3,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,665
Total Expenses
$2,373
Mortgage P&I
102%
$1,693
Property Taxes
8%
$138
Home Insurance
7%
$110
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0