Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.06% first-year return on $64,785 initial cash invested.
-21.06%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$897
Rent
-$1,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$897 income − $2,034 expenses = $1,137 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,785
Downpayment
20%
$61,700
Closing costs
1%
$3,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$897
Total Expenses
$2,034
Mortgage P&I
172%
$1,542
Property Taxes
16%
$144
Home Insurance
13%
$114
HOA
0%
$0
Property Management
10%
$90
CapEx
5%
$45
Vacancy
6%
$54
Maintenance
5%
$45
Other
0%
$0