Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.17% first-year return on $64,113 initial cash invested.
-2.17%
Cash On Cash
6.03%
Cap Rate
1
DSCR
$2,342
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,342 income − $2,458 expenses = $116 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,113
Downpayment
20%
$61,060
Closing costs
1%
$3,053
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,342
Total Expenses
$2,458
Mortgage P&I
66%
$1,534
Property Taxes
9%
$205
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0