Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.48% first-year return on $64,974 initial cash invested.
-12.48%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$2,278
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,278 income − $2,954 expenses = $676 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,974
Downpayment
20%
$61,880
Closing costs
1%
$3,094
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,278
Total Expenses
$2,954
Mortgage P&I
68%
$1,557
Property Taxes
28%
$635
Home Insurance
5%
$111
HOA
3%
$58
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0