Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.21% first-year return on $64,029 initial cash invested.
-13.21%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$1,585
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,585 income − $2,290 expenses = $705 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,029
Downpayment
20%
$60,980
Closing costs
1%
$3,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,585
Total Expenses
$2,290
Mortgage P&I
96%
$1,525
Property Taxes
15%
$244
Home Insurance
7%
$110
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0