Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.51% first-year return on $64,008 initial cash invested.
-11.51%
Cash On Cash
4.09%
Cap Rate
0.67
DSCR
$2,172
Rent
-$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $2,786 expenses = $614 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,008
Downpayment
20%
$60,960
Closing costs
1%
$3,048
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,172
Total Expenses
$2,786
Mortgage P&I
71%
$1,543
Property Taxes
26%
$564
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0