Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.14% first-year return on $64,596 initial cash invested.
-3.14%
Cash On Cash
5.77%
Cap Rate
0.96
DSCR
$2,288
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,288 income − $2,457 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,596
Downpayment
20%
$61,520
Closing costs
1%
$3,076
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,288
Total Expenses
$2,457
Mortgage P&I
67%
$1,534
Property Taxes
8%
$188
Home Insurance
5%
$108
HOA
1%
$33
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0