Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.97% first-year return on $64,512 initial cash invested.
-0.97%
Cash On Cash
6.93%
Cap Rate
1.04
DSCR
$2,506
Rent
-$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,506 income − $2,558 expenses = $52 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,512
Downpayment
20%
$61,440
Closing costs
1%
$3,072
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,506
Total Expenses
$2,558
Mortgage P&I
68%
$1,700
Property Taxes
3%
$67
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0