Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.82% first-year return on $64,197 initial cash invested.
-6.82%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$1,996
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,996 income − $2,361 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,197
Downpayment
20%
$61,140
Closing costs
1%
$3,057
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,996
Total Expenses
$2,361
Mortgage P&I
77%
$1,528
Property Taxes
9%
$182
Home Insurance
6%
$112
HOA
1%
$19
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0