Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.4% first-year return on $64,470 initial cash invested.
-2.4%
Cash On Cash
6.38%
Cap Rate
1
DSCR
$2,501
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,501 income − $2,630 expenses = $129 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,470
Downpayment
20%
$61,400
Closing costs
1%
$3,070
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,501
Total Expenses
$2,630
Mortgage P&I
65%
$1,636
Property Taxes
10%
$246
Home Insurance
4%
$88
HOA
0%
$10
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0