Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.56% first-year return on $64,512 initial cash invested.
-16.56%
Cash On Cash
3.64%
Cap Rate
0.53
DSCR
$1,521
Rent
-$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,521 income − $2,411 expenses = $890 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,512
Downpayment
20%
$61,440
Closing costs
1%
$3,072
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,521
Total Expenses
$2,411
Mortgage P&I
115%
$1,745
Property Taxes
9%
$131
Home Insurance
9%
$140
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0