Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.65% first-year return on $64,365 initial cash invested.
-14.65%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$1,455
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,455 income − $2,241 expenses = $786 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,365
Downpayment
20%
$61,300
Closing costs
1%
$3,065
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,455
Total Expenses
$2,241
Mortgage P&I
105%
$1,521
Property Taxes
15%
$213
Home Insurance
9%
$128
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0