Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.52% first-year return on $64,932 initial cash invested.
-19.52%
Cash On Cash
2.88%
Cap Rate
0.44
DSCR
$1,903
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,903 income − $2,959 expenses = $1,056 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,932
Downpayment
20%
$61,840
Closing costs
1%
$3,092
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,903
Total Expenses
$2,959
Mortgage P&I
90%
$1,704
Property Taxes
34%
$651
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0