Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.86% first-year return on $64,029 initial cash invested.
-12.86%
Cash On Cash
3.78%
Cap Rate
0.61
DSCR
$1,532
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,532 income − $2,218 expenses = $686 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,532
Total Expenses
$2,218
Mortgage P&I
102%
$1,570
Property Taxes
9%
$142
Home Insurance
7%
$107
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0