Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.07% first-year return on $64,050 initial cash invested.
-12.07%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$1,963
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,963 income − $2,607 expenses = $644 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,963
Total Expenses
$2,607
Mortgage P&I
77%
$1,518
Property Taxes
23%
$450
Home Insurance
5%
$107
HOA
1%
$22
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0