Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.37% first-year return on $64,470 initial cash invested.
-15.37%
Cash On Cash
3.37%
Cap Rate
0.54
DSCR
$1,584
Rent
-$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,584 income − $2,410 expenses = $826 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,584
Total Expenses
$2,410
Mortgage P&I
102%
$1,608
Property Taxes
18%
$281
Home Insurance
7%
$110
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0