Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.51% first-year return on $64,617 initial cash invested.
-15.51%
Cash On Cash
3.34%
Cap Rate
0.54
DSCR
$1,867
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,867 income − $2,702 expenses = $835 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,617
Downpayment
20%
$61,540
Closing costs
1%
$3,077
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,867
Total Expenses
$2,702
Mortgage P&I
86%
$1,599
Property Taxes
27%
$506
Home Insurance
6%
$112
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0